Sei sulla pagina 1di 9

Insurance Proposal for

Mr. Gupta

for Annual Income of Rs. 1200000/- from age 50 to 99

Presented by
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA
Delhi LIC Agent

PH. 09811896425, 09212201725


help@delhilicagent.com
www.delhiLICagent.com
Insurance Proposal for

Mr. Gupta

for Annual Income of


The objective of this proposal is to provide financial security to your Rs. 1200000/-
from age 50 to 99
family during your productive span and a happy independent retired
lifestyle for yourself and your spouse when you decide to retire.

At this moment your family’s dependancy on you is very


high. Your hard work ensures that they get the best in their
life. Hence this proposal provides for a high riskcover of
Rs.8112270/- starting at your age of 24 and growing to
Rs.29606395/- at age 49. During this period you will
need to make annual premium payments of Rs. 266765/-

To compliment a comfortable lifestyle for you in your


golden years this plan will provide annual tax-free income
from age 50 to 99. You will recieve annual income of
Rs.1243632/-.

Ø No premiums are payable from your own funds after 49.

Ø During the income period too your life will be covered.


In case of death during this period a lumpsum amount
shall be paid to your nominee.

Ø In the event of any emergency or financial difficulties,


there is a provision under this Magic Plan to provide loan
against the insurance policy after payment of 3 yearly
premiums.
Disclaimer:
Ø Certain benefits illustrated under this MagicPlan Retire & Enjoy are based on performance projections of the underlying
L.I.C. plans. Actual future performance of these plans can vary the results.
Ø Please refer to the page titled - How does this Magic-Plan work? for detailed understanding of this insurance
proposal
Ø The effective yield in the above proposal works out to 7.98 % (calculated as per IRR method)

Presented by

Harish Chand
LIFE INSURANCE CORPORATION OF INDIA
Delhi LIC Agent
PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

How does this Magic-Plan work ?

Ø A combination of Jeevan Saral, Endowment & Whole Life Policies of Rs. 7845000 is being proposed

to provide the benefits as illustrated in this MagicPlan presentation.

Ø Jeevan Saral plan has a unique feature of Partial Withdrawal which enables us to have the flexibility

of cash flows during the policy term.

Ø The income illustrated from your age 50 to 58 are coming through partial withdrawals from this

plan. The amount of partial withdrawal done each year is such that it pays for the premium and also

Ø provides for your income in respective year. Thus you do not have to bear the burden of paying

premium from your own pocket.

The annual income at age 50 will be Rs.1243632.

Ø From age 59 to 99 the pension will be provided through maturity proceeds taken in installments

from L.I.C. (through settlement option) on the policies as shown below:

Appr. Maturity Amount per year in the


Age Maturity Amount Settlement Period Settlement Period

59 Jeevan Saral 10128077 59 to 68 Years 1249197

69 Endowment 1442650 69 to 69 Years 1442650

70 Endowment 11488600 70 to 79 Years 1417004

80 Whole Life 11095700 80 to 89 Years 1368544

90 Whole Life 10958150 90 to 99 Years 1351578

Partial Withdrawal Schedule of Jeevan Saral

Mly Premium Partial Mly Premium Partial Mly Premium Partial


Year Reduction Withdrawal Year Reduction Withdrawal Year Reduction Withdrawal
2037 1450 1429454
2038 1300 1412879
2039 1150 1374193
2040 1050 1376067
2041 950 1361493
2042 850 1328678
2043 800 1360416
2044 750 1383555
2045 700 1397361
2046 4700 1249197
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

Quotation Ref.No. : Pension165 Quotation Date : 11/02/2011


Proposer’s Name : Mr. Gupta Proposer’s Age : 24 (nearer birthday)
Sum Proposed : 7845000 Yearly Premium : 266765

Desired Income : 1200000

Benefits During Deferment Period


Risk Cover Cash
Yearly
Year Age Normal Accident Premium Value

2011 24 8112270 13112270 266765 0


2012 25 8543940 13543940 266765 0
2013 26 8975610 13975610 266765 54250
2014 27 9407280 14407280 266765 399203
2015 28 9838950 14838950 266765 613672
2016 29 10270620 15270620 266765 863719
2017 30 10702290 15702290 266765 1078389
2018 31 11133960 16133960 266765 1297409
2019 32 11565630 16565630 266765 1527899
2020 33 12613800 17613800 266765 1769907
2021 34 13113970 18113970 266765 2643923
2022 35 13648390 18648390 266765 2987687
2023 36 14234185 19234185 266765 3372393
2024 37 14871355 19871355 266765 3826037
2025 38 15648300 20648300 266765 4357493
2026 39 16393195 21393195 266765 4965511
2027 40 17189465 22189465 266765 5571124
2028 41 18037110 23037110 266765 6235095
2029 42 18997455 23997455 266765 6963630
2030 43 20048400 25048400 266765 7767326
2031 44 21212045 26212045 266765 8649512
2032 45 22532590 27532590 266765 9607489
2033 46 24159760 29159760 266765 10663857
2034 47 25872555 30872555 266765 11818432
2035 48 27688100 32688100 266765 13071913
2036 49 29606395 34606395 266765 14437856

6935890

* The above projection is based on assumptions enumerated on the page titled "Benefits during the Retirement Period".
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

Quotation Ref.No. : Pension165 Quotation Date : 11/02/2011


Proposer’s Name : Mr. Gupta Proposer’s Age : 24 (nearer birthday)
Sum Proposed : 7845000 Yearly Premium : 266765

Desired Income : 1200000

Benefits during the Retirement Period


Risk Cover Yearly Desired Returns Prem. Net Cash
Year Age Normal Accident Premium Income From L.I.C. Pymt. Income Value

2037 50 29904066 32337679 185822 1200000 1429454 185822 1243632 14746532


2038 51 30207973 32586550 170479 1200000 1412879 170479 1242400 14804397
2039 52 30535330 32865221 156906 1200000 1374193 156906 1217287 14863096
2040 53 31140413 33425851 144513 1200000 1376067 144513 1231554 14869349
2041 54 31769870 34015089 133301 1200000 1361493 133301 1228192 14877619
2042 55 32616853 34826087 123269 1200000 1328678 123269 1205409 14863191
2043 56 33382135 35557500 113827 1200000 1360416 113827 1246589 14775759
2044 57 34068830 36212443 104976 1200000 1383555 104976 1278579 14617334
2045 58 34682300 36796278 96714 1200000 1397361 96714 1300647 14397347
2046 59 25312720 27227720 41243 1200000 1249197 41243 1207954 5396445
2047 60 26684990 28599990 41243 1200000 1249197 41243 1207954 5797911
2048 61 28057260 29972260 41243 1200000 1249197 41243 1207954 6192933
2049 62 29429530 31344530 41243 1200000 1249197 41243 1207954 6615518
2050 63 30801800 32716800 41243 1200000 1249197 41243 1207954 7071155
2051 64 31069070 32984070 41243 1200000 1249197 41243 1207954 7565190
2052 65 31336340 33251340 41243 1200000 1249197 41243 1207954 8107220
2053 66 31603610 33518610 41243 1200000 1249197 41243 1207954 8727212
2054 67 31870880 33785880 41243 1200000 1249197 41243 1207954 9399969
2055 68 32138150 34053150 41243 1200000 1249197 41243 1207954 10163183
2056 69 30952450 32652450 36557 1200000 1442650 36557 1406093 10483156
2057 70 19639200 19639200 0 1200000 1417004 0 1417004 5586826
2058 71 19814550 19814550 0 1200000 1417004 0 1417004 5844994
2059 72 19989900 19989900 0 1200000 1417004 0 1417004 6107470
2060 73 20165250 20165250 0 1200000 1417004 0 1417004 6373093
2061 74 20340600 20340600 0 1200000 1417004 0 1417004 6641757
2062 75 20515950 20515950 0 1200000 1417004 0 1417004 6912212
2063 76 20691300 20691300 0 1200000 1417004 0 1417004 7185462
2064 77 20866650 20866650 0 1200000 1417004 0 1417004 7461403
2065 78 21042000 21042000 0 1200000 1417004 0 1417004 7737535
2066 79 21217350 21217350 0 1200000 1417004 0 1417004 8016076
2067 80 10205300 10205300 0 1200000 1368544 0 1368544 3956836
2068 81 10288950 10288950 0 1200000 1368544 0 1368544 4089460
2069 82 10372600 10372600 0 1200000 1368544 0 1368544 4222411
2070 83 10456250 10456250 0 1200000 1368544 0 1368544 4355001
2071 84 10539900 10539900 0 1200000 1368544 0 1368544 4487129
2072 85 10623550 10623550 0 1200000 1368544 0 1368544 4619326
2073 86 10707200 10707200 0 1200000 1368544 0 1368544 4750240
2074 87 10790850 10790850 0 1200000 1368544 0 1368544 4881037
2075 88 10874500 10874500 0 1200000 1368544 0 1368544 5010989
2076 89 10958150 10958150 0 1200000 1368544 0 1368544 5142647
2077 90 0 0 0 1200000 1351578 0 1351578 0
2078 91 0 0 0 1200000 1351578 0 1351578 0
2079 92 0 0 0 1200000 1351578 0 1351578 0
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI


Risk Cover Yearly Desired Returns Prem. Net Cash
Year Age Normal Accident Premium Income From L.I.C. Pymt. Income Value

2080 93 0 0 0 1200000 1351578 0 1351578 0


2081 94 0 0 0 1200000 1351578 0 1351578 0
2082 95 0 0 0 1200000 1351578 0 1351578 0
2083 96 0 0 0 1200000 1351578 0 1351578 0
2084 97 0 0 0 1200000 1351578 0 1351578 0
2085 98 0 0 0 1200000 1351578 0 1351578 0
2086 99 0 0 0 1200000 1351578 0 1351578 0

1678794 67729976 1678794 66051182

u Magic-Plan Retire & Enjoy is a combination of LIC plans specially researched to meet the objective of securing a financially
independent life for yourself and your spouse on retirement.
u Benefits from Jeevan Saral plan are illustrated on the assumption that LIC will be able to provide a consistent return of 10%
p.a. throughout the term of the policy on the investible portion of the premium. For the purpose of illustration the average
investible portion of the premium under this plan as illustrated by LIC .
u The effective yield in the above proposal (based on maturity benefits) works out to 7.98 % (calculated as per IRR method ).
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

Quotation Ref.No. : Pension165 Quotation Date : 11/02/2011


Proposer’s Name : Mr. Gupta Proposer’s Age : 24 (nearer birthday)
Sum Proposed : 7845000 Yearly Premium : 266765
Sec.80 CCE Invt. Lmt. : 100000 Sec.80 CCE Tax Rebate : 33.99

Insurance Facts
Risk Cover Annual Tax Net Returns Net Cash
Year Age Normal Accident Premium Saved Premium From L.I.C. Cashflow Value
2011 24 8112270 13112270 266765 67980 198785 0 -266765 0
2012 25 8543940 13543940 266765 67980 198785 0 -266765 0
2013 26 8975610 13975610 266765 67980 198785 0 -266765 60392
2014 27 9407280 14407280 266765 67980 198785 0 -266765 412077
2015 28 9838950 14838950 266765 67980 198785 0 -266765 631955
2016 29 10270620 15270620 266765 67980 198785 0 -266765 887455
2017 30 10702290 15702290 266765 67980 198785 0 -266765 1108472
2018 31 11133960 16133960 266765 67980 198785 0 -266765 1333483
2019 32 11565630 16565630 266765 67980 198785 0 -266765 1570041
2020 33 12613800 17613800 266765 67980 198785 0 -266765 1818972
2021 34 13113970 18113970 266765 67980 198785 0 -266765 2699849
2022 35 13648390 18648390 266765 67980 198785 0 -266765 3051043
2023 36 14234185 19234185 266765 67980 198785 0 -266765 3443402
2024 37 14871355 19871355 266765 67980 198785 0 -266765 3905769
2025 38 15648300 20648300 266765 67980 198785 0 -266765 4445879
2026 39 16393195 21393195 266765 67980 198785 0 -266765 5063731
2027 40 17189465 22189465 266765 67980 198785 0 -266765 5679241
2028 41 18037110 23037110 266765 67980 198785 0 -266765 6354368
2029 42 18997455 23997455 266765 67980 198785 0 -266765 7094249
2030 43 20048400 25048400 266765 67980 198785 0 -266765 7910526
2031 44 21212045 26212045 266765 67980 198785 0 -266765 8806067
2032 45 22532590 27532590 266765 67980 198785 0 -266765 9777579
2033 46 24159760 29159760 266765 67980 198785 0 -266765 10850821
2034 47 25872555 30872555 266765 67980 198785 0 -266765 12023503
2035 48 27688100 32688100 266765 67980 198785 0 -266765 13296523
2036 49 29606395 34606395 266765 67980 198785 0 -266765 14683526
2037 50 29904066 32337679 185822 48009 137813 1429454 1243632 14746532
2038 51 30207973 32586550 170479 48009 122470 1412879 1242400 14804397
2039 52 30535330 32865221 156906 48009 108897 1374193 1217287 14863096
2040 53 31140413 33425851 144513 48009 96504 1376067 1231554 14869349
2041 54 31769870 34015089 133301 45310 87991 1361493 1228192 14877619
2042 55 32616853 34826087 123269 41900 81369 1328678 1205409 14863191
2043 56 33382135 35557500 113827 38690 75137 1360416 1246589 14775759
2044 57 34068830 36212443 104976 35682 69294 1383555 1278579 14617334
2045 58 34682300 36796278 96714 32874 63840 1397361 1300647 14397347
2046 59 25312720 27227720 41243 14019 27224 1249197 1221973 5396445
2047 60 26684990 28599990 41243 14019 27224 1249197 1221973 5797911
2048 61 28057260 29972260 41243 14019 27224 1249197 1221973 6192933
2049 62 29429530 31344530 41243 14019 27224 1249197 1221973 6615518
2050 63 30801800 32716800 41243 14019 27224 1249197 1221973 7071155
2051 64 31069070 32984070 41243 14019 27224 1249197 1221973 7565190
2052 65 31336340 33251340 41243 14019 27224 1249197 1221973 8107220
2053 66 31603610 33518610 41243 14019 27224 1249197 1221973 8727212
2054 67 31870880 33785880 41243 14019 27224 1249197 1221973 9399969
2055 68 32138150 34053150 41243 14019 27224 1249197 1221973 10163183
2056 69 30952450 32652450 36557 12426 24131 1442650 1418519 10483156
2057 70 19639200 19639200 0 0 0 1417004 1417004 5586826
2058 71 19814550 19814550 0 0 0 1417004 1417004 5844994
Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

Risk Cover Annual Tax Net Returns Net Cash


Year Age Normal Accident Premium Saved Premium From L.I.C. Cashflow Value
2059 72 19989900 19989900 0 0 0 1417004 1417004 6107470
2060 73 20165250 20165250 0 0 0 1417004 1417004 6373093
2061 74 20340600 20340600 0 0 0 1417004 1417004 6641757
2062 75 20515950 20515950 0 0 0 1417004 1417004 6912212
2063 76 20691300 20691300 0 0 0 1417004 1417004 7185462
2064 77 20866650 20866650 0 0 0 1417004 1417004 7461403
2065 78 21042000 21042000 0 0 0 1417004 1417004 7737535
2066 79 21217350 21217350 0 0 0 1417004 1417004 8016076
2067 80 10205300 10205300 0 0 0 1368544 1368544 3956836
2068 81 10288950 10288950 0 0 0 1368544 1368544 4089460
2069 82 10372600 10372600 0 0 0 1368544 1368544 4222411
2070 83 10456250 10456250 0 0 0 1368544 1368544 4355001
2071 84 10539900 10539900 0 0 0 1368544 1368544 4487129
2072 85 10623550 10623550 0 0 0 1368544 1368544 4619326
2073 86 10707200 10707200 0 0 0 1368544 1368544 4750240
2074 87 10790850 10790850 0 0 0 1368544 1368544 4881037
2075 88 10874500 10874500 0 0 0 1368544 1368544 5010989
2076 89 10958150 10958150 0 0 0 1368544 1368544 5142647
2077 90 0 0 0 0 0 1351578 1351578 0
2078 91 0 0 0 0 0 1351578 1351578 0
2079 92 0 0 0 0 0 1351578 1351578 0
2080 93 0 0 0 0 0 1351578 1351578 0
2081 94 0 0 0 0 0 1351578 1351578 0
2082 95 0 0 0 0 0 1351578 1351578 0
2083 96 0 0 0 0 0 1351578 1351578 0
2084 97 0 0 0 0 0 1351578 1351578 0
2085 98 0 0 0 0 0 1351578 1351578 0
2086 99 0 0 0 0 0 1351578 1351578 0

8614684 2306587 6308097 67729976 59267908


Harish Chand
LIFE INSURANCE CORPORATION OF INDIA

Delhi LIC Agent


PH. 09811896425, 09212201725
help@delhilicagent.com
www.delhiLICagent.com

MagicPlan - Retire And Enjoy - VI

Quotation Ref.No. : Pension165 Quotation Date : 11/02/2011


Proposer’s Name : Mr. Gupta Proposer’s Age : 24 (nearer birthday)
Sum Proposed : 7845000 Yearly Premium : 266765
Desired Annuity : 1200000

Sec.80 CCE Invt. Lmt. : 100000 Sec.80 CCE Tax Rebate : 33.99

Agent's Copy

Interim * Bonus #Assu PREMIUM


Sr. DAB Bonus Rate Step
No. Plan/Tm/PPT Sum Sum Rate Rate FAB SSS Mly. Qly. Hly. Yly.

1 5/26/26 1310000 1310000 70 70 3550 2871 3020 8613 16958 33380


2 5/26/26 1195000 1195000 70 70 3550 2619 2755 7857 15470 30450
3 165/35/35 3425000 580000 13748 13748 41245 81668 161692
4 14/45/45 215000 215000 48 48 3550 403 424 1209 2381 4686
5 14/46/46 1700000 1700000 48 48 3550 3145 3309 9435 18574 36557

7845000 5000000 22786 23256 68359 135051 266765

1. '*' : - Assuming LIC will declare the above mentioned bonus rates for the year ended 31-Mar-2010.

2. '#' : - Assuming that bonus rate declared by LIC will increase/decrease per year by step rate mentioned above.

Potrebbero piacerti anche