858-New Jeevan Shanti

Prepared By

Ph:
 This is proposed to

Proposer Details
Name Mr ABC
Age 60
Plan Name 858-New Jeevan Shanti
Sum Assured 1500000
Policy Term 40
PPT 1
Pension Option Deferred Annuity for Joint Life
JointLife Age 47
Deferement 1
Term

Single Premium
Premium GST(1.8%) Payable Prem
1500000 27000 1527000

Pension Receivable
YLY HLY QLY MLY
81150 39720 19646 6478

Pay Rs.1527000 for single time, and get a

pension of Rs.81150 every year
 Comparision Table
Deferement YLY HLY QLY MLY
Term

Term - 1 81150 39720 19646 6478

Term - 2 86250 42219 20883 6885

Term - 3 91500 44791 22156 7305

Term - 4 97350 47658 23575 7773

Term - 5 101250 49569 24521 8086

Term - 6 107700 52730 26085 8602

Term - 7 114600 56110 27758 9154

Term - 8 121950 59712 29540 9742

Term - 9 129900 63608 31468 10378

Term - 10 136050 66621 32960 10870

Term - 11 144750 70884 35069 11566

Term - 12 153750 75294 37252 12286

Year Age Premium Natural Accidental Returns CashValue Loan

2021 60 1527000 1575000 1575000 0 1185862 427105

2022 61 0 1575000 1575000 81150 1200000 427105

2023 62 0 1575000 1575000 81150 1200000 427105

2024 63 0 1575000 1575000 81150 1200000 427105

2025 64 0 1575000 1575000 81150 1200000 427105

2026 65 0 1575000 1575000 81150 1200000 427105

2027 66 0 1575000 1575000 81150 1200000 427105

2028 67 0 1575000 1575000 81150 1200000 427105

2029 68 0 1575000 1575000 81150 1200000 427105

2030 69 0 1575000 1575000 81150 1200000 427105

2031 70 0 1575000 1575000 81150 1200000 427105

2032 71 0 1575000 1575000 81150 1200000 427105

2033 72 0 1575000 1575000 81150 1200000 427105

2034 73 0 1575000 1575000 81150 1200000 427105

2035 74 0 1575000 1575000 81150 1200000 427105

2036 75 0 1575000 1575000 81150 1200000 427105

2037 76 0 1575000 1575000 81150 1200000 427105

2038 77 0 1575000 1575000 81150 1200000 427105

2039 78 0 1575000 1575000 81150 1200000 427105

2040 79 0 1575000 1575000 81150 1200000 427105

2041 80 0 1575000 1575000 81150 1200000 427105

2042 81 0 1575000 1575000 81150 1200000 427105

2043 82 0 1575000 1575000 81150 1200000 427105

2044 83 0 1575000 1575000 81150 1200000 427105

2045 84 0 1575000 1575000 81150 1200000 427105

2046 85 0 1575000 1575000 81150 1200000 427105

2047 86 0 1575000 1575000 81150 1200000 427105

2048 87 0 1575000 1575000 81150 1200000 427105

2049 88 0 1575000 1575000 81150 1200000 427105

2050 89 0 1575000 1575000 81150 1200000 427105

2051 90 0 1575000 1575000 81150 1200000 427105

2052 91 0 1575000 1575000 81150 1200000 427105

2053 92 0 1575000 1575000 81150 1200000 427105

2054 93 0 1575000 1575000 81150 1200000 427105

2055 94 0 1575000 1575000 81150 1200000 427105

2056 95 0 1575000 1575000 81150 1200000 427105

2057 96 0 1575000 1575000 81150 1200000 427105

2058 97 0 1575000 1575000 81150 1200000 427105

2059 98 0 1575000 1575000 81150 1200000 427105

2060 99 0 1575000 1575000 81150 1200000 427105

2061 100 0 1575000 1575000 1575000 1200000 427105

0 0 0 0 0 0 0 0