Column Interes # Sum

Policy Annual 1 t Interest2 Cum. Bonus assured Maturity

Premiu #
Year m GST on @ 8% amt. Bonus on death Benefit
1 25,000 1,125 25,000 2000 27,000 9,291 244,932  
2 25,000 625 52,000 4160 56,160 9,291 244,932  
3 25,000 625 81,160 6492.8 87,653 9,291 244,932  
112,65 121,66
4 25,000 625 3 9012.224 5 9,291 244,932  
146,66 11733.2019 158,39
5 25,000 625 5 2 8 9,291 244,932  
183,39 14671.8580 198,07
6 25,000 625 8 7 0 10,220 244,932  
223,07 17845.6067 240,91
7 25,000 625 0 2 6 10,220 244,932  
265,91 21273.2552 287,18
8 25,000 625 6 6 9 10,220 244,932  
312,18 24975.1156 337,16
9 25,000 625 9 8 4 10,220 244,932  
362,16 28973.1249 391,13
10 25,000 625 4 3 7 10,220 244,932  
416,13 33290.9749 449,42
11 25,000 625 7 3 8 11,613 244,932  
474,42 37954.2529 512,38
12 25,000 625 8 2 2 11,613 244,932  
512,38 40990.5931 553,37
13     2 5 3 11,613 244,932  
553,37 44269.8406 597,64
14     3 1 3 11,613 244,932  
597,64 47811.4278 645,45 801,07
15     3 5 4 11,613 244,932 4
155,62
  300,000 8,000   345454.276   0    
Policy of LIC
Colum Colu Colu Colu
n1 Column2 mn3 mn4 mn5 Column6 Column7
TOTAL
POLICY Premium including GST BON Sum assured MATURITY
YEAR @4.6%1st year and 2.5% rest US on death RETURN
HALF QUAT
YEARLY LY ERLY
1308
1 25911 5 6608 4,50,000
1280
2 25353 4 6465 4,50,000
1280
3 25353 4 6465 4,50,000
1280
4 25353 4 6465 4,50,000
1280
5 25353 4 6465 4,50,000
1280
6 25353 4 6465 4,50,000
1280
7 25353 4 6465 4,50,000
1280
8 25353 4 6465 4,50,000
1280
9 25353 4 6465 4,50,000
1280
10 25353 4 6465 4,50,000
1280
11 25353 4 6465 4,50,000
1280
12 25353 4 6465 4,50,000
13 25353 1280 6465 4,50,000
 4
1280
14 25353 4 6465 4,50,000
1280
15 25353 4 6465 4,50,000
16
17
18
19
20
21
4,44,
150 9,39,150