KOTAK PREMIER INCOME PLAN KOTAK PREMIER INCOME PLAN

Benefit Illustration AGE 30 YEARS Benefit Illustration AGE 35 YEARS

Policy year Age Premium Sum Guaranteed Maturity Death Policy year Age Premium Sum Guaranteed Maturity
assured benefits Benefit4 Benefit3 assured benefits Benefit4

1 31 50,000 5,50,00 0 0 5,65,601 1 36 50,000 5,50,00 0 0

0 0
2 32 50,000 5,50,00 0 0 5,81,201 2 37 50,000 5,50,00 0 0
0 0
3 33 50,000 5,50,00 0 0 5,96,802 3 38 50,000 5,50,00 0 0
0 0
4 34 50,000 5,50,00 0 0 6,12,402 4 39 50,000 5,50,00 0 0
0 0
5 35 50,000 5,50,00 0 0 6,28,003 5 40 50,000 5,50,00 0 0
0 0
6 36 50,000 5,50,00 0 0 6,45,554 6 41 50,000 5,50,00 0 0
0 0
7 37 50,000 5,50,00 0 0 6,63,104 7 42 50,000 5,50,00 0 0
0 0
8 38 50,000 5,50,00 0 0 6,80,655 8 43 50,000 5,50,00 0 0
0 0
9 39 50,000 5,50,00 0 0 6,98,206 9 44 50,000 5,50,00 0 0
0 0
10 40 50,000 5,50,00 0 0 7,15,756 10 45 50,000 5,50,00 0 0
0 0
11 41 50,000 5,77,50 0 0 8,76,179 11 46 50,000 5,77,50 0 0
0 0
12 42 50,000 6,30,00 0 0 9,59,522 12 47 50,000 6,30,00 0 0
0 0
13 43 0 6,30,00 56,500 0 9,90,365 13 48 0 6,30,00 56,500 0
0 0
14 44 0 6,30,00 56,500 0 10,21,208 14 49 0 6,30,00 56,500 0
0 0
15 45 0 6,30,00 56,500 0 10,52,051 15 50 0 6,30,00 56,500 0
0 0
16 46 0 6,30,00 56,500 0 10,86,794 16 51 0 6,30,00 56,500 0
0 0
17 47 0 6,30,00 56,500 0 11,21,538 17 52 0 6,30,00 56,500 0
0 0
18 48 0 6,30,00 56,500 0 11,56,281 18 53 0 6,30,00 56,500 0
0 0
19 49 0 6,30,00 56,500 0 11,91,024 19 54 0 6,30,00 56,500 0
0 0
20 50 0 6,30,00 56,500 0 12,25,767 20 55 0 6,30,00 56,500 0
0 0
21 51 0 6,30,00 56,500 0 12,62,460 21 56 0 6,30,00 56,500 0
0 0
22 52 0 6,30,00 56,500 0 12,99,153 22 57 0 6,30,00 56,500 0
0 0
23 53 0 6,30,00 56,500 7,17,189 13,47,189 23 58 0 6,30,00 56,500 6,86,545
0 0

TOTAL BENEFITS 1,338,689 TOTAL BENEFITS 1,308,045

KOTAK PREMIER INCOME PLAN KOTAK PREMIER INCOME PLAN

Benefit Illustration AGE 40 YEARS Benefit Illustration AGE 45 YEARS

Policy year Age Premium Sum Guaranteed Maturity Death Policy year Age Premium Sum Guaranteed Maturity
assured benefits Benefit4 Benefit3 assured benefits Benefit4
1 41 50,000 5,50,00 0 0 5,63,947 1 46 50,000 5,50,00 0 0
0 0
2 42 50,000 5,50,00 0 0 5,77,894 2 47 50,000 5,50,00 0 0
0 0
3 43 50,000 5,50,00 0 0 5,91,841 3 48 50,000 5,50,00 0 0
0 0
4 44 50,000 5,50,00 0 0 6,05,788 4 49 50,000 5,50,00 0 0
0 0
5 45 50,000 5,50,00 0 0 6,19,735 5 50 50,000 5,50,00 0 0
0 0
6 46 50,000 5,50,00 0 0 6,35,425 6 51 50,000 5,50,00 0 0
0 0
7 47 50,000 5,50,00 0 0 6,51,115 7 52 50,000 5,50,00 0 0
0 0
8 48 50,000 5,50,00 0 0 6,66,806 8 53 50,000 5,50,00 0 0
0 0
9 49 50,000 5,50,00 0 0 6,82,496 9 54 50,000 5,50,00 0 0
0 0
10 50 50,000 5,50,00 0 0 6,98,186 10 55 50,000 5,50,00 0 0
0 0
11 51 50,000 5,77,50 0 0 8,44,520 11 56 50,000 5,77,50 0 0
0 0
12 52 50,000 6,30,00 0 0 9,24,594 12 57 50,000 6,30,00 0 0
0 0
13 53 0 6,30,00 56,500 0 9,52,168 13 58 0 6,30,00 56,500 0
0 0
14 54 0 6,30,00 56,500 0 9,79,741 14 59 0 6,30,00 56,500 0
0 0
15 55 0 6,30,00 56,500 0 10,07,315 15 60 0 6,30,00 56,500 0
0 0
16 56 0 6,30,00 56,500 0 10,38,375 16 61 0 6,30,00 56,500 0
0 0
17 57 0 6,30,00 56,500 0 10,69,436 17 62 0 6,30,00 56,500 0
0 0
18 58 0 6,30,00 56,500 0 11,00,496 18 63 0 6,30,00 56,500 0
0 0
19 59 0 6,30,00 56,500 0 11,31,557 19 64 0 6,30,00 56,500 0
0 0
20 60 0 6,30,00 56,500 0 11,62,617 20 65 0 6,30,00 56,500 0
0 0
21 61 0 6,30,00 56,500 0 11,95,421 21 66 0 6,30,00 56,500 0
0 0
22 62 0 6,30,00 56,500 0 12,28,225 22 67 0 6,30,00 56,500 0
0 0
23 63 0 6,30,00 56,500 6,41,169 12,71,169 23 68 0 6,30,00 56,500 6,22,351
0 0

TOTAL BENEFITS 1,262,669 TOTAL BENEFITS 1,243,851

KOTAK PREMIER INCOME PLAN KOTAK PREMIER INCOME PLAN

Benefit Illustration AGE 50 YEARS Benefit Illustration CHILD AGE 10 YEARS
FATHER AGE 35 YEARS
Policy year Age Premium Sum Guaranteed Maturity Death Policy year Age Premium Sum Guaranteed Maturity
assured benefits Benefit4 Benefit3 assured benefits Benefit4
1 51 50,000 5,50,00 0 0 5,60,096 1 11 50,000 5,50,00 0 0
0 0
2 52 50,000 5,50,00 0 0 5,70,192 2 12 50,000 5,50,00 0 0
0 0
3 53 50,000 5,50,00 0 0 5,80,288 3 13 50,000 5,50,00 0 0
0 0
4 54 50,000 5,50,00 0 0 5,90,384 4 14 50,000 5,50,00 0 0
0 0
5 55 50,000 5,50,00 0 0 6,00,480 5 15 50,000 5,50,00 0 0
0 0
6 56 50,000 5,50,00 0 0 6,11,838 6 16 50,000 5,50,00 0 0
0 0
7 57 50,000 5,50,00 0 0 6,23,197 7 17 50,000 5,50,00 0 0
0 0
8 58 50,000 5,50,00 0 0 6,34,555 8 18 50,000 5,50,00 0 0
0 0
9 59 50,000 5,50,00 0 0 6,45,913 9 19 50,000 5,50,00 0 0
0 0
10 60 50,000 5,50,00 0 0 6,57,271 10 20 50,000 5,50,00 0 0
0 0
11 61 50,000 5,77,50 0 0 7,88,997 11 21 50,000 5,77,50 0 0
0 0
12 62 50,000 6,30,00 0 0 8,63,278 12 22 50,000 6,30,00 0 0
0 0
13 63 0 6,30,00 56,500 0 8,85,059 13 23 0 6,30,00 56,500 0
0 0
14 64 0 6,30,00 56,500 0 9,06,839 14 24 0 6,30,00 56,500 0
0 0
15 65 0 6,30,00 56,500 0 9,28,620 15 25 0 6,30,00 56,500 0
0 0
16 66 0 6,30,00 56,500 0 9,52,925 16 26 0 6,30,00 56,500 0
0 0
17 67 0 6,30,00 56,500 0 9,77,230 17 27 0 6,30,00 56,500 0
0 0
18 68 0 6,30,00 56,500 0 10,01,534 18 28 0 6,30,00 56,500 0
0 0
19 69 0 6,30,00 56,500 0 10,25,839 19 29 0 6,30,00 56,500 0
0 0
20 70 0 6,30,00 56,500 0 10,50,144 20 30 0 6,30,00 56,500 0
0 0
21 71 0 6,30,00 56,500 0 10,75,711 21 31 0 6,30,00 56,500 0
0 0
22 72 0 6,30,00 56,500 0 11,01,277 22 32 0 6,30,00 56,500 0
0 0
23 73 0 6,30,00 56,500 5,06,005 11,36,005 23 33 0 6,30,00 56,500 7,57,744
0 0

TOTAL BENEFITS 1,127,505 TOTAL BENEFITS 1,379,244

Death Benefit3

5,64,934

5,79,868

5,94,802

6,09,736

6,24,670

6,41,471

6,58,272

6,75,072

6,91,873

7,08,674

8,63,418

9,45,443

9,74,968

10,04,493

10,34,018

10,67,277

11,00,535

11,33,794

11,67,053

12,00,311

12,35,437

12,70,562

13,16,545

Death Benefit3

5,62,417

5,74,835

5,87,252

5,99,670

6,12,087

6,26,057

6,40,027

6,53,996

6,67,966

6,81,936

8,37,627

9,16,916

9,43,704

9,70,493

9,97,282

10,27,175

10,57,068

10,86,962

11,16,855

11,46,748

11,78,193

12,09,638

12,52,351

Death Benefit3

5,66,483

5,82,966

5,99,448

6,15,931

6,32,414
6,50,957
6,69,500
6,88,043
7,06,586
7,25,129
8,93,069
9,78,156
10,10,743
10,43,330
10,75,917
11,12,625
11,49,333
11,86,041
12,22,748
12,59,456
12,98,224
13,36,992
13,87,744