Kumar - Mixing - 2-12-2021 3.40.59-Print

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 5

Plan Mixing

.
.

Prepared By

Ph:
This is proposed to

Proposer Details
Name kumar
Age 30, 38, 2
Sum Assured 700000
Term 70
PPT 30
DAB Rider 500000
AD & DB Rider 200000
Term Rider 0
CIR SA 0

First Year Premium


YLY HLY QLY MLY
33019 16681 8427 2809

2nd Year Onwards


YLY HLY QLY MLY
32308 16322 8245 2749

Total Premium Rs.723651


Total Returns Rs.4358000

Save Rs.89 per day and get an amount of


Rs.4358000 during the term
Year Age Premium Natural Accidental Returns CashValue Loan

2021 30/38/ 33019 735400 1435400 0 0 0


2

2022 31/39/ 32308 770800 1470800 0 14268 10976


3

2023 32/40/ 32308 806200 1506200 0 30085 22543


4

2024 33/41/ 32308 841600 1541600 0 58586 43977


5

2025 34/42/ 32308 877000 1577000 0 80532 61318


6

2026 35/43/ 32308 912400 1612400 0 105224 81076


7

2027 36/44/ 32308 947800 1647800 0 131738 102604


8

2028 37/45/ 32308 983200 1683200 0 162429 127549


9

2029 38/46/ 32308 1018600 1718600 0 196081 155064


10

2030 39/47/ 32308 1054000 1754000 0 232660 185121


11

2031 40/48/ 32308 1089400 1789400 0 272301 217816


12

2032 41/49/ 32308 1124800 1824800 0 315055 253185


13

2033 42/50/ 32308 1160200 1860200 0 361039 291310


14

2034 43/51/ 32308 1195600 1895600 0 410314 332233


15

2035 44/52/ 32308 1241000 1941000 0 464665 377204


16

2036 45/53/ 15888 1282900 1982900 16000 538251 241154


17

2037 46/54/ 15888 1321800 2021800 16000 601880 253722


18
2038 47/55/ 15888 1360700 2060700 16000 631849 266818
19
2039 48/56/ 15888 1404600 2104600 16000 663701 281232
20
2040 49/57/ 15888 1453000 2153000 16000 699194 296795
21
2041 50/58/ 15888 1507400 2207400 16000 737936 313933
22
2042 51/59/ 15888 1573800 2273800 16000 782190 333528
23
2043 52/60/ 15888 1669200 2369200 16000 837563 358108
24
2044 53/61/ 15888 1774600 2474600 16000 905711 384629
25
2045 54/62/ 15888 1880000 2580000 16000 977497 413697
26
2046 55/63/ 15888 1985400 2685400 16000 1053603 445790
27
2047 56/64/ 15888 2100800 2800800 16000 1137418 483278
28
2048 57/65/ 15888 2220200 2920200 16000 1232133 525597
29
2049 58/66/ 15888 2339600 3039600 16000 1341310 578038
30
2050 59/67/ 15888 2494000 3194000 16000 1423700 611730
31
2051 60/68/ 0 773400 973400 1786000 718060 84000
32
2052 61/69/ 0 824800 1024800 16000 768320 84000
33
2053 62/70/ 0 886200 1086200 16000 828580 84000
34
2054 63/71/ 0 947600 1147600 16000 888840 84000
35
2055 64/72/ 0 1009000 1209000 16000 949100 84000
36

You might also like