R.S.KADAM (B.Sc.

MBA)
Sample Report For Demonstration Purpose Only
205-206, C-Wing, Crystal Plaza,New Link Road,
Andheri(W), Mumbai - 400 053.
Tel: 4060 1000 Fax:4060 1226.
e-mail. support@datacompwebtech.com

Ref. No. 43

Magic Mix Illustration for Ms. A (age 1)

Date : 11/07/2011

Proposed Insurance

Id
1

Com.Date Plan Name

11/07/11 102-Jeevan Kishore

Term/
PPT

Basic Sum
Assured

Term
Rider SA

Accident
Rider SA

Crit.Illness.
Rider SA

21/21

1,00,000

1,00,000

Premium
Waiver Md.
Opted

Annual Premium:

Disclaimer:

The figures presented in this entire illustration are indicative and solely for the purpose of understanding the possible benefits from the
proposed insurance. The benefits are not guaranteed and the actual results may depend on the future performance of the insurer.

Install.
Premium
4,682

4,682

Tax
Beneficiary

R.S.KADAM (B.Sc. MBA)

Sample Report For Demonstration Purpose Only
205-206, C-Wing, Crystal Plaza,New Link Road,
Andheri(W), Mumbai - 400 053.
Tel: 4060 1000 Fax:4060 1226.
e-mail. support@datacompwebtech.com

Ref. No. 43

Magic Mix Illustration for Ms. A (age 1)

Forecast of Insurance Benefits

Premium

For the Year

Returns

Cash Flow

Cash
Value

Loan
Available

1,82,700

4,682

-4,682

1,73,565

4,682

-4,682

1,64,430

4,682

-4,682

3,584

3,250

1,55,295

4,682

-4,682

5,142

4,750

1,46,160

4,682

-4,682

6,921

6,250

26,550

1,37,025

4,682

-4,682

8,940

8,000

30,975

1,27,890

4,682

-4,682

20,932

18,750

31/03/19

1,38,400

1,18,755

4,682

-4,682

26,011

23,500

31/03/20

1,43,200

1,09,620

4,682

-4,682

31,747

28,500

31/03/21

10

1,48,000

1,00,485

4,682

-4,682

38,216

34,500

31/03/22

11

1,52,800

91,350

4,682

-4,682

45,502

41,000

31/03/23

12

1,57,600

82,215

4,682

-4,682

53,256

48,000

31/03/24

13

1,62,400

73,080

4,682

-4,682

61,509

55,250

31/03/25

14

1,67,200

63,945

4,682

-4,682

70,805

63,750

31/03/26

15

1,73,000

54,810

4,682

-4,682

81,361

73,250

31/03/27

16

1,78,300

45,675

4,682

-4,682

93,374

84,000

31/03/28

17

1,83,600

36,540

4,682

-4,682

1,07,555

96,750

31/03/29

18

1,88,900

27,405

4,682

-4,682

1,24,147

1,11,750

31/03/30

19

1,94,200

4,425

-4,425

1,42,880

1,28,500

31/03/31

20

2,00,000

4,425

-4,425

1,64,028

1,47,500

31/03/32

21

2,05,800

4,425

-4,425

2,01,414

1,69,000

11/07/32

22

2,05,800

2,05,800

97,551

2,05,800

1,08,249

Fin. Year
Ending

Age

31/03/12
31/03/13

Additional Cover

Risk Cover
(Natural Death)

Accident

Crit. Ill.

4,425

8,850

31/03/14

13,275

31/03/15

17,700

31/03/16

22,125

31/03/17

31/03/18

PWB

Key Assumptions

Personal Data:

DOB: 19/10/2010

Income Tax:

Sec. 80CCE Limit Available: 100000

Sec. 80D Limit Available: 10000
Tax Savings on premiums will be @ 0.00 % u/s 80CCE and @ 0.00 % u/s 80D

Projection

Bonus: On applicable plans, last declared Interim Bonus has been considered for the purpose of projected Riskcover, Returns,
Cash Value and Loan calculations
Terminal Bonus: On applicable plans Terminal Bonus has been considered (On applicable plans last declared Terminal Bonus
Rates have been considered in the above calculations).
Loyalty Addition: Loyalty Addition has been considered on applicable plans, on the basis of indicative rates given by LIC or is
based on consistent return of 10.00 %

Disclaimer:

The figures presented in this entire illustration are indicative and solely for the purpose of understanding the possible benefits from the
proposed insurance. The benefits are not guaranteed and the actual results may depend on the future performance of the insurer.