Monthly Fixed Salary 0.50% 0.75% 1.00% 1.

50%
Nov-22 7,675,000 38,375 57,563 76,750 115,125
Dec-22 7,675,000 38,375 57,563 76,750 115,125
Jan-23 7,675,000 38,375 57,563 76,750 115,125
Feb-23 7,675,000 38,375 57,563 76,750 115,125 basket option
Premiums 2,320,000
Mar-23 7,675,000 38,375 57,563 76,750 115,125
Apr-23 8,442,500 42,213 63,319 84,425 126,638 GST 18% 417600

Net Payable 2737600

May-23 8,442,500 42,213 63,319 84,425 126,638
Per Life Approx 4462
Costing(EXCL-GST)
Jun-23 8,442,500 42,213 63,319 84,425 126,638
Jul-23 8,442,500 42,213 63,319 84,425 126,638
Aug-23 8,442,500 42,213 63,319 84,425 126,638
Sep-23 8,442,500 42,213 63,319 84,425 126,638
Oct-23 8,442,500 42,213 63,319 84,425 126,638 4,462
Employee Contribution 487,363 731,044 974,725 1,462,088 2,231
Agastya Contribution 487,363 731,044 974,725 1,462,088 2,231
974,725 1,462,088 1,949,450 2,924,175
580,000
417600
997,600
 Future risk
PREMIUM
₹ 2,100,000
EXCL GST
GST @ 18% ₹ 378,000
PREMIUM
₹ 2,478,000
INCL GST

₹ 4,038 65000 325 3900

₹ 2,019 30000 150 1800
186 558 ₹ 2,019 ₹168 5,700
6,692.31
₹ 525,000
378000 186
₹ 903,000 186
186
558 6696
Emp No. Emp Name Fixed Salary GMC Per Person Less Agastya Total Premium Nos of Family Total EMI for 12months
Premimum Contribution 25% payable by Member Premium November-2022 to
employee October-2023

2821 Varalakshmi A V 28000 3,365 841 2,524 2 5,048 421

851 Umesh 59000 3,365 841 2,524 1 2,524 210
7,571

Emp No. Emp Name Fixed Salary GMC Per Person Less Agastya Total Premium Nos of Family Total EMI for 12months
Premimum Contribution 50% payable by Member Premium November-2022 to
employee October-2023

2821 Varalakshmi A V 28000 3,365 1,683 1,683 2 3,365 280

851 Umesh 59000 3,365 1,683 1,683 1 1,683 140
5,048

Agastya 25% Employee 75% Agastya 50% Employee 50%

Self 1,750,000 3,365 841 2,524 Self 1,750,000 3,365 1,683 1,683
Spouse 1,750,000 3,365 841 2,524 Spouse 1,750,000 3,365 1,683 1,683
Children-1 1,750,000 3,365 841 2,524 Children-1 1,750,000 3,365 1,683 1,683
Children-2 1,750,000 3,365 841 2,524 Children-2 1,750,000 3,365 1,683 1,683
13,462 3,365 10,096 13,462 6,731 6,731