Professional Documents
Culture Documents
Illustration UL7EA1
Illustration UL7EA1
This is the official illustration issued by HDFC Life Insurance Company Limited. Illustration of any other type is not supported
by the company.
Illustration For HDFC SL ProGrowth Flexi (UIN : 101L072V04)
on 10 May 2019
PERSONAL DETAILS
Nam e Age Gender
Life 1 Asha Rani 55 F
Age is taken as on last birthday
POLICY DETAILS
Date of Policy Com m encem ent: 10-May-2019
Policy Term : 15 year(s)
Prem ium Paying Term : 15 year(s)
Prem ium Frequency: Annual
Paym ent Method: SI/ECS
PREMIUM AND BENEFIT DETAILS
Benefit Name Sum A ssured Benefit Term Premium Paying Term Premium
(in Rs.) (years) (years) (in Rs.)
ProGrowth Flex i 9,00,000 15 15 50,000
Ex tra Life 9,00,000 15 15 -
Total Prem ium Payable per Frequency: 50,000
Nex t prem ium Due Date: 10-May-2020
FUNDS OPTED FOR
Fund SFIN Fund A llocation (%)
Conservative Fund ULIF05801/08/13ConsertvFd101 0
Bond Fund ULIF05601/08/13Bond Funds101 0
Incom e Fund ULIF03401/01/10Incom eFund101 0
Balanced Fund ULIF03901/09/10BalancedFd101 0
Blue Chip Fund ULIF03501/01/10BlueChipFd101 0
Diversified Equity Fund ULIF05501/08/13DivrEqtyFd101 0
Equity Plus Fund ULIF05301/08/13EquityPlus101 0
O pportunities Fund ULIF03601/01/10O pprtntyFd101 100
IN THIS POLICY, THE INVESTMENT RISK IS BORNE BY THE POLICYHOLDER AND THE ABOVE INTEREST RATES ARE ONLY FOR ILLUSTRATION PURPOSE.
Gross 8.00%
Yield
Projected Statement of Premiums, Charges and Fund Value based on Assumed Investment Return of 8% p.a. Net 5.87%
Yield
(01) (02) (03) (04) (05) (06) (07) (08) (09) (10) (11) (12) (13) (14) (15) (16) (17)
A mount Fund Surrender
Policy A nnualised Top- Premium available Risk Policy Investment Taxes and Total Value A ddition Benefit Guaranteed Total
Year Premium up A Charge
llocation for Charge A dministration
Charge
FMC Guarantee levies as Charges (end of
Charge applicable to Fund (end of Death
Benefit
Death Commission
Benefit
Investment year) year)
1 50,000 0 3,750 46,250 7,745 0 568 0 2,171 14,234 38,996 0 36,235 9,00,000 9,00,000 3,000
2 50,000 0 3,750 46,250 8,083 0 1,110 0 2,330 15,272 80,033 0 77,673 9,00,000 9,00,000 250
3 50,000 0 2,500 47,500 8,311 0 1,701 0 2,252 14,765 1,24,943 0 1,23,173 9,00,000 9,00,000 250
4 50,000 0 2,500 47,500 8,510 0 2,327 0 2,401 15,738 1,72,435 0 1,71,255 9,00,000 9,00,000 250
5 50,000 0 2,500 47,500 8,720 0 2,988 0 2,558 16,766 2,22,660 0 2,22,660 9,00,000 9,00,000 250
6 50,000 0 0 50,000 8,891 2,760 3,705 0 2,764 18,120 2,75,605 0 2,75,605 9,00,000 9,00,000 250
7 50,000 0 0 50,000 9,045 2,760 4,443 0 2,925 19,173 3,31,695 0 3,31,695 9,00,000 9,00,000 2,500
8 50,000 0 0 50,000 9,114 2,760 5,226 0 3,078 20,178 3,91,229 0 3,91,229 9,00,000 9,00,000 250
9 50,000 0 0 50,000 9,042 2,760 6,058 0 3,215 21,075 4,54,598 0 4,54,598 9,00,000 9,00,000 250
10 50,000 0 0 50,000 8,763 2,760 6,945 0 3,324 21,792 5,22,294 0 5,22,294 9,00,000 9,00,000 250
11 50,000 0 0 50,000 7,988 2,760 7,897 0 3,356 22,001 5,95,195 0 5,95,195 9,00,000 9,00,000 250
12 50,000 0 0 50,000 6,929 2,760 8,925 0 3,350 21,964 6,73,975 0 6,73,975 9,00,000 9,00,000 2,500
13 50,000 0 0 50,000 5,627 2,760 10,036 0 3,316 21,740 7,59,298 0 7,59,298 9,00,000 9,00,000 250
14 50,000 0 0 50,000 3,721 2,760 11,244 0 3,191 20,916 8,52,315 0 8,52,315 9,00,000 9,00,000 250
15 50,000 0 0 50,000 1,821 2,760 12,562 0 3,086 20,229 9,53,509 0 9,53,509 9,00,000 9,53,509 250
Projected Statement of Premiums, Charges and Fund Value based on Assumed Investment Return of 4% p.a.
(01) (02) (03) (04) (05) (06) (07) (08) (09) (10) (11) (12) (13) (14) (15) (16) (17)
A mount Fund Surrender
Policy A nnualised Top- Premium available Risk Policy Investment Taxes and Total Value A ddition Benefit Guaranteed Total
Year Premium up A llocation for Charge A dministration FMC Guarantee levies as Charges (end of to Fund (end of Death Death Commission
Charge Investment Charge Charge applicable year) year) Benefit Benefit
1 50,000 0 3,750 46,250 7,750 0 556 0 2,170 14,227 37,387 0 34,740 9,00,000 9,00,000 3,000
2 50,000 0 3,750 46,250 8,108 0 1,065 0 2,326 15,248 75,228 0 72,868 9,00,000 9,00,000 250
3 50,000 0 2,500 47,500 8,374 0 1,600 0 2,245 14,719 1,15,153 0 1,13,383 9,00,000 9,00,000 250
4 50,000 0 2,500 47,500 8,635 0 2,144 0 2,390 15,669 1,55,707 0 1,54,527 9,00,000 9,00,000 250
5 50,000 0 2,500 47,500 8,941 0 2,696 0 2,545 16,682 1,96,849 0 1,96,849 9,00,000 9,00,000 250
6 50,000 0 0 50,000 9,255 2,760 3,273 0 2,752 18,040 2,38,308 0 2,38,308 9,00,000 9,00,000 250
7 50,000 0 0 50,000 9,616 2,760 3,837 0 2,918 19,131 2,80,312 0 2,80,312 9,00,000 9,00,000 2,500
8 50,000 0 0 50,000 9,977 2,760 4,409 0 3,086 20,232 3,22,875 0 3,22,875 9,00,000 9,00,000 250
9 50,000 0 0 50,000 10,310 2,760 4,988 0 3,250 21,308 3,66,042 0 3,66,042 9,00,000 9,00,000 250
10 50,000 0 0 50,000 10,582 2,760 5,576 0 3,405 22,324 4,09,901 0 4,09,901 9,00,000 9,00,000 250
11 50,000 0 0 50,000 10,466 2,760 6,177 0 3,493 22,896 4,54,932 0 4,54,932 9,00,000 9,00,000 250
12 50,000 0 0 50,000 10,264 2,760 6,795 0 3,567 23,387 5,01,266 0 5,01,266 9,00,000 9,00,000 2,500
13 50,000 0 0 50,000 10,198 2,760 7,430 0 3,670 24,057 5,48,771 0 5,48,771 9,00,000 9,00,000 250
14 50,000 0 0 50,000 9,925 2,760 8,082 0 3,738 24,505 5,97,720 0 5,97,720 9,00,000 9,00,000 250
15 50,000 0 0 50,000 9,403 2,760 8,756 0 3,766 24,685 6,48,447 0 6,48,447 9,00,000 9,00,000 250
The combination of your chosen premium, sum assured, premium paying term, policy term and age has resulted in a projected fund value at maturity that is
only a small amount higher than the sum of the premiums expected over the lifetime of the contract. This means that you are likely to have a contract that
delivers high protection but lower savings. We recommend that you review your input selections - in particular, increase the premium paying term or reduce
the sum assured.
Description of Charges
This illustration is based on the following charges:
NOTES:
The Sum Assured stated above is based on the information provided and may vary as a result of underwriting.
Please read the sales literature provided.
Taxes and levies as applicable will be charged and are payable by you by any method including by levy of an additional monetary amount in addition to premium and/or charges.
The benefits illustrated assume that all premiums that are due over the premium paying term will be paid and no withdrawals will be made during the policy term. In case
premiums are not paid for the premium paying term at the original level or withdrawals are made during the policy term, the illustrative benefits will differ.
This contract is designed for long term savings and is not designed for short term investment. Should you need to surrender your policy in the short term, any surrender benefits
may be less than the premium(s) you have paid.
A policy may be surrendered at any time in the first five years of the policy but the amount payable on surrender will be paid out only on completion of five policy years, subject
to prevailing regulations.
In case you do not pay premiums for the full premium paying term, your policy will be discontinued or will become paid-up depending on the premiums paid previously. Please
read the sales literature for more details.
The commission amount as described in the projection statement is paid from the charges deducted on your policy.
"Premium Allocation C harge Rates" and "Risk Benefit C harge Rates", if applicable, are guaranteed for the lifetime of the policy. All other charges may be altered during the
lifetime of the policy with prior approval from the regulator.
C lawback Additions would be payable at the point of exit after the completion of five years, if and only if, it is required to meet the reduction in yield requirements prescribed by
the regulations. Exit would mean exit by way of death, surrender or maturity whichever is earliest.
I,................................................., having received the information with respect to the above, have understood the inbuilt features of the policy, the applicable charges and the
investment risks under the policy, before entering into the contract.