"Insure & be secure"

A presentation specially compiled for

Mr. P,R.Kannan

Presented by :-
N GANESA PANDI
L.I.C. AGENT, CHAIRMAN'S CLUB MEMBER
14/5, KUMARAN NILAYAM, VEERABADRAPILLAI LANE, VILLAPURAM, MADURAI - 625 012.
CELL NO. 9442211212 licganesapandi@gmail.com
 N GANESA PANDI
L.I.C. AGENT, CHAIRMAN'S CLUB MEMBER

14/5, KUMARAN NILAYAM, VEERABADRAPILLAI LANE,

VILLAPURAM, MADURAI - 625 012.
CELL NO. 9442211212
licganesapandi@gmail.com

Magic Mix Illustration for Mr. P,R.Kannan (age 42) Ref. No. 588

Proposed Insurance

Term/ Basic Sum DAB/AB ^ Install. Tax

Id Com.Date Plan Name PPT Assured Rider SA Md Premium Beneficiary
1 26/10/2019 845-Jeevan Umang 58/15 22,00,000 22,00,000 Y 1,80,228
22,00,000 22,00,000

Annual Premium: 1,80,228

'^' : - Premiums indicated are inclusive of GST.

GST Bifurcation
Details of Plan PREMIUM
1st Year 2nd Year Onward
Sr. Comm. Sum
No. Date Pl/Tm/PPT Assured Md. Basic GST Total GST Total
1 26/10/19 845/58/15 22,00,000 Y 1,72,467 7,761 1,80,228 3,881 1,76,348
22,00,000 1,72,467 7,761 1,80,228 3,881 1,76,348

Modewise Summary of Installment Premiums

PREMIUM
* Bonus
Id Com. Date Plan/Tm/PPT Rate FAB Opted Yearly Half Yearly Quarterly Monthly Single **Daily
1 26/10/2019 845/58/15 60 20 Y 1,80,228 91,037 45,980 15,327 0 493.78
1,80,228 91,037 45,980 15,327 0 493.78
1. '*' : - Assuming LIC will declare the above mentioned bonus rates for the year ended 31-Mar-2020
2. '**' : - Daily premium is for indicative purpose only. Formula used - (Yearly Premium/365).

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.
 N GANESA PANDI
L.I.C. AGENT, CHAIRMAN'S CLUB MEMBER

14/5, KUMARAN NILAYAM, VEERABADRAPILLAI LANE,

VILLAPURAM, MADURAI - 625 012.
CELL NO. 9442211212
licganesapandi@gmail.com

Magic Mix Illustration for Mr. P,R.Kannan (age 42) Ref. No. 588

Forecast of Insurance Benefits

Fin. Year Risk Cover For the Year Loan
Ending Ag Natural Death Accident Death Premium Returns Cash Flow Available

31/03/2020 42 23,32,000 45,32,000 1,80,228 0 -1,80,228 0

31/03/2021 43 24,64,000 46,64,000 1,76,348 0 -1,76,348 0
31/03/2022 44 25,96,000 47,96,000 1,76,348 0 -1,76,348 3,02,314
31/03/2023 45 27,28,000 49,28,000 1,76,348 0 -1,76,348 4,34,587
31/03/2024 46 28,60,000 50,60,000 1,76,348 0 -1,76,348 5,85,743
31/03/2025 47 29,92,000 51,92,000 1,76,348 0 -1,76,348 7,46,080
31/03/2026 48 31,24,000 53,24,000 1,76,348 0 -1,76,348 9,26,781
31/03/2027 49 32,56,000 54,56,000 1,76,348 0 -1,76,348 11,32,011
31/03/2028 50 33,88,000 55,88,000 1,76,348 0 -1,76,348 13,65,832
31/03/2029 51 35,20,000 57,20,000 1,76,348 0 -1,76,348 16,33,962
31/03/2030 52 36,52,000 58,52,000 1,76,348 0 -1,76,348 19,57,368
31/03/2031 53 37,84,000 59,84,000 1,76,348 0 -1,76,348 22,74,355
31/03/2032 54 39,16,000 61,16,000 1,76,348 0 -1,76,348 25,71,152
31/03/2033 55 40,48,000 62,48,000 1,76,348 0 -1,76,348 28,99,198
31/03/2034 56 42,24,000 64,24,000 1,76,348 0 -1,76,348 33,85,800
31/03/2035 57 43,01,000 65,01,000 0 1,76,000 1,76,000 8,80,000
31/03/2036 58 43,78,000 65,78,000 0 1,76,000 1,76,000 8,80,000
31/03/2037 59 44,55,000 66,55,000 0 1,76,000 1,76,000 8,80,000
31/03/2038 60 45,54,000 67,54,000 0 1,76,000 1,76,000 8,80,000
31/03/2039 61 46,64,000 68,64,000 0 1,76,000 1,76,000 8,80,000
31/03/2040 62 47,96,000 69,96,000 0 1,76,000 1,76,000 8,80,000
31/03/2041 63 49,72,000 71,72,000 0 1,76,000 1,76,000 8,80,000
31/03/2042 64 52,58,000 74,58,000 0 1,76,000 1,76,000 8,80,000
31/03/2043 65 55,44,000 77,44,000 0 1,76,000 1,76,000 8,80,000
31/03/2044 66 58,30,000 80,30,000 0 1,76,000 1,76,000 8,80,000
31/03/2045 67 61,16,000 83,16,000 0 1,76,000 1,76,000 8,80,000
31/03/2046 68 64,46,000 86,46,000 0 1,76,000 1,76,000 8,80,000
31/03/2047 69 67,76,000 89,76,000 0 1,76,000 1,76,000 8,80,000
31/03/2048 70 71,06,000 71,06,000 0 1,76,000 1,76,000 8,80,000
31/03/2049 71 75,90,000 75,90,000 0 1,76,000 1,76,000 8,80,000
31/03/2050 72 80,96,000 80,96,000 0 1,76,000 1,76,000 8,80,000
31/03/2051 73 87,12,000 87,12,000 0 1,76,000 1,76,000 8,80,000
31/03/2052 74 93,28,000 93,28,000 0 1,76,000 1,76,000 8,80,000
31/03/2053 75 99,44,000 99,44,000 0 1,76,000 1,76,000 8,80,000
31/03/2054 76 1,05,60,000 1,05,60,000 0 1,76,000 1,76,000 8,80,000
31/03/2055 77 1,11,76,000 1,11,76,000 0 1,76,000 1,76,000 8,80,000
31/03/2056 78 1,17,92,000 1,17,92,000 0 1,76,000 1,76,000 8,80,000
31/03/2057 79 1,24,08,000 1,24,08,000 0 1,76,000 1,76,000 8,80,000
31/03/2058 80 1,30,24,000 1,30,24,000 0 1,76,000 1,76,000 8,80,000
31/03/2059 81 1,36,40,000 1,36,40,000 0 1,76,000 1,76,000 8,80,000
31/03/2060 82 1,37,06,000 1,37,06,000 0 1,76,000 1,76,000 8,80,000

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.
 N GANESA PANDI
L.I.C. AGENT, CHAIRMAN'S CLUB MEMBER

14/5, KUMARAN NILAYAM, VEERABADRAPILLAI LANE,

VILLAPURAM, MADURAI - 625 012.
CELL NO. 9442211212
licganesapandi@gmail.com

Magic Mix Illustration for Mr. P,R.Kannan (age 42) Ref. No. 588

Fin. Year Risk Cover For the Year Loan

Ending Ag Natural Death Accident Death Premium Returns Cash Flow Available

31/03/2061 83 1,37,72,000 1,37,72,000 0 1,76,000 1,76,000 8,80,000

31/03/2062 84 1,38,38,000 1,38,38,000 0 1,76,000 1,76,000 8,80,000
31/03/2063 85 1,39,04,000 1,39,04,000 0 1,76,000 1,76,000 8,80,000
31/03/2064 86 1,39,70,000 1,39,70,000 0 1,76,000 1,76,000 8,80,000
31/03/2065 87 1,40,36,000 1,40,36,000 0 1,76,000 1,76,000 8,80,000
31/03/2066 88 1,41,02,000 1,41,02,000 0 1,76,000 1,76,000 8,80,000
31/03/2067 89 1,41,68,000 1,41,68,000 0 1,76,000 1,76,000 8,80,000
31/03/2068 90 1,42,34,000 1,42,34,000 0 1,76,000 1,76,000 8,80,000
31/03/2069 91 1,43,00,000 1,43,00,000 0 1,76,000 1,76,000 8,80,000
31/03/2070 92 1,43,66,000 1,43,66,000 0 1,76,000 1,76,000 8,80,000
31/03/2071 93 1,44,32,000 1,44,32,000 0 1,76,000 1,76,000 8,80,000
31/03/2072 94 1,44,98,000 1,44,98,000 0 1,76,000 1,76,000 8,80,000
31/03/2073 95 1,45,64,000 1,45,64,000 0 1,76,000 1,76,000 8,80,000
31/03/2074 96 1,46,30,000 1,46,30,000 0 1,76,000 1,76,000 8,80,000
31/03/2075 97 1,46,96,000 1,46,96,000 0 1,76,000 1,76,000 8,80,000
31/03/2076 98 1,47,62,000 1,47,62,000 0 1,76,000 1,76,000 8,80,000
31/03/2077 99 1,48,28,000 1,48,28,000 0 1,76,000 1,76,000 0
26/10/2077 100 0 0 0 1,48,28,000 1,48,28,000 0
26,49,100 2,23,96,000 1,97,46,900

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.