.

Prepared By

Gopi Duggirala
LIC consultant
Ph: 9100818161
dgopikrishnaca@gmail.com
 This is proposed to

Proposer Details
Name Krishna
Age 30
Plan Name 858-New Jeevan Shanti
Sum Assured 500000
Policy Term 70
PPT 1
Pension Option Deferred Annuity for Single Life
Deferement 5
Term

Single Premium
Premium GST(1.8%) Payable Prem
500000 9000 509000

Total Premium Rs.509000

Total Returns Rs.0

Pension Receivable
YLY HLY QLY MLY
32250 15785 7808 2574

Pay Rs.509000 for single time, and get a

pension of Rs.32250 every year
 Comparision Table
Deferement YLY HLY QLY MLY
Term

Term - 1 26500 12968 6413 2114

Term - 2 28000 13702 6777 2234

Term - 3 29550 14462 7153 2358

Term - 4 31200 15270 7553 2490

Term - 5 32250 15785 7808 2574

Term - 6 34050 16667 8244 2718

Term - 7 35900 17574 8693 2866

Term - 8 37900 18554 9178 3026

Term - 9 39950 19558 9675 3190

Term - 10 41500 20318 10051 3314

Term - 11 43800 21444 10608 3498

Term - 12 46150 22596 11178 3686

Year Age Premium Natural Accidntal Returns CashValue Loan

2021 30 509000 530240 530240 0 399187 169736

2022 31 0 560480 560480 0 399187 169736

2023 32 0 590720 590720 0 399187 169736

2024 33 0 620960 620960 0 399187 169736

2025 34 0 651200 651200 0 479025 169736

2026 35 0 618950 618950 32250 400000 169736

2027 36 0 586700 586700 32250 400000 169736

2028 37 0 554450 554450 32250 400000 169736

2029 38 0 525000 525000 32250 400000 169736

2030 39 0 525000 525000 32250 400000 169736

2031 40 0 525000 525000 32250 400000 169736

2032 41 0 525000 525000 32250 400000 169736

2033 42 0 525000 525000 32250 400000 169736

2034 43 0 525000 525000 32250 400000 169736

2035 44 0 525000 525000 32250 400000 169736

2036 45 0 525000 525000 32250 400000 169736

2037 46 0 525000 525000 32250 400000 169736

2038 47 0 525000 525000 32250 400000 169736

2039 48 0 525000 525000 32250 400000 169736

2040 49 0 525000 525000 32250 400000 169736

2041 50 0 525000 525000 32250 400000 169736

2042 51 0 525000 525000 32250 400000 169736

2043 52 0 525000 525000 32250 400000 169736

2044 53 0 525000 525000 32250 400000 169736

2045 54 0 525000 525000 32250 400000 169736

2046 55 0 525000 525000 32250 400000 169736

2047 56 0 525000 525000 32250 400000 169736

2048 57 0 525000 525000 32250 400000 169736

2049 58 0 525000 525000 32250 400000 169736

2050 59 0 525000 525000 32250 400000 169736

2051 60 0 525000 525000 32250 400000 169736

2052 61 0 525000 525000 32250 400000 169736

2053 62 0 525000 525000 32250 400000 169736

2054 63 0 525000 525000 32250 400000 169736

2055 64 0 525000 525000 32250 400000 169736

2056 65 0 525000 525000 32250 400000 169736

2057 66 0 525000 525000 32250 400000 169736

2058 67 0 525000 525000 32250 400000 169736

2059 68 0 525000 525000 32250 400000 169736

2060 69 0 525000 525000 32250 400000 169736

2061 70 0 525000 525000 32250 400000 169736

2062 71 0 525000 525000 32250 400000 169736

2063 72 0 525000 525000 32250 400000 169736

2064 73 0 525000 525000 32250 400000 169736

2065 74 0 525000 525000 32250 400000 169736

2066 75 0 525000 525000 32250 400000 169736

2067 76 0 525000 525000 32250 400000 169736

2068 77 0 525000 525000 32250 400000 169736

2069 78 0 525000 525000 32250 400000 169736

2070 79 0 525000 525000 32250 400000 169736

2071 80 0 525000 525000 32250 400000 169736

2072 81 0 525000 525000 32250 400000 169736

2073 82 0 525000 525000 32250 400000 169736

2074 83 0 525000 525000 32250 400000 169736

2075 84 0 525000 525000 32250 400000 169736

2076 85 0 525000 525000 32250 400000 169736

2077 86 0 525000 525000 32250 400000 169736

2078 87 0 525000 525000 32250 400000 169736

2079 88 0 525000 525000 32250 400000 169736

2080 89 0 525000 525000 32250 400000 169736

2081 90 0 525000 525000 32250 400000 169736

2082 91 0 525000 525000 32250 400000 169736

2083 92 0 525000 525000 32250 400000 169736

2084 93 0 525000 525000 32250 400000 169736

2085 94 0 525000 525000 32250 400000 169736

2086 95 0 525000 525000 32250 400000 169736

2087 96 0 525000 525000 32250 400000 169736

2088 97 0 525000 525000 32250 400000 169736

2089 98 0 525000 525000 32250 400000 169736

2090 99 0 525000 525000 32250 400000 169736

2091 100 0 525000 525000 525000 400000 169736

0 0 0 0 0 0 0 0