PRESENTED BY

G S MURTHY
palakol
Phone No: 9441345888
Email: Murthy29868@gmail.com

"Do not leave yourself or your family unprotected against financial storms...
Build up savings."

BENEFIT PROJECTIONS
Life Insured

Age

Proposer Name

Age

harish

27

harish

27

PROJECTIONS DURING POLICY TERM

Age

Risk
Cover

27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74

2088170
2163840
2239510
2315180
2390850
2064020
2139690
2215360
2291030
2366700
2442370
2518040
2593710
2669380
2745050
2820720
2896390
2972060
3047730
3123400
3199070
3274740
3350410
3426080
3624250
3149720
3379440
2860200
3086550
2625200
2912040
2346960
2616990
2089400
2613500
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000

Acc. Risk
Yly
Cover
Premium
3698170
3773840
3849510
3925180
4000850
3674020
3749690
3825360
3901030
3976700
4052370
4128040
4203710
4279380
4355050
4430720
4506390
4582060
4657730
4733400
4809070
4884740
4960410
5036080
5234250
4409720
4639440
3810200
4036550
3345200
3632040
2836960
3106990
2389400
2913500
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000

65151
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
64175
47617
47617
34247
34247
25140
25140
16720
16720
9976
9976
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Tax
Saved

Cash
Value

Loan
Value

Yly
Returns

Cash
Flow

6710
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
6610
4904
4904
3527
3527
2589
2589
1722
1722
1027
1027
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
82492
164874
207588
254554
299748
235009
408693
466876
525924
587617
651070
717527
786260
858520
933582
1012730
1095540
1164080
1275280
1373520
1481180
1596540
1688140
1331800
1403420
1072090
1130170
886149
930359
666041
698757
466950
472686
41279
42365
43512
44718
45997
47349
48784
50309
51933
53664
55514
57498
59626

0
0
74239
148383
186827
229095
269770
211504
367821
420186
473329
528853
585961
645771
707630
772666
840221
911454
985988
1047670
1147750
1236160
1333050
1436880
1519320
1198620
1263080
964880
1017150
797531
837320
599435
628878
420252
425417
37148
38126
39158
40243
41394
42610
43903
45276
46739
48295
49958
51745
53660

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
867300
0
859320
0
714380
0
807300
0
722760
0
1289400
0
0
0
0
0
0
0
0
0
0
0
0
0

-58441
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
-57565
824587
-42713
828600
-30720
691829
-22551
792302
-14998
713811
-8949
1289400
0
0
0
0
0
0
0
0
0
0
0
0
0

75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100

1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000

1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000
1610000

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

61921
64400
67081
69997
73179
76662
80500
84734
89441
94703
100625
107331
114997
123844
134164
146361
161000
178885
201250
229997
268331
322000
402500
536664
805000
1610000

55726
57960
60370
62995
65859
68991
72450
76257
80493
85230
90559
96595
103494
111456
120745
131722
144900
160993
181125
206995
241495
289800
362250
482995
724500
1449000

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1610000

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1610000

Total

1808576

186278

6870460

5248162

Note: The figures present in the entire illustration are indicative and only for the purpose of understanding the possible benefits from the proposed
insurance plan(s). The benefits are not guranteed and the actual benefit may depend on the future performance of the insurance company.