Professional Documents
Culture Documents
100.00%
FV before Loyalty Addition Loyalty Additions(LA) Wealth Booster(WB) Final Fund Value
589892 0 0 589892
1217298 0 0 1217298
1884830 0 0 1884830
2595236 0 0 2595236
3351551 0 0 3351551
4319842 17279 0 4337122
5409321 21637 0 5430958
5978696 23915 0 6002611
6608748 26435 0 6635183
7305943 29224 73059 7408226
8157959 32632 0 8190590
9020248 36081 0 9056329
9974429 39898 0 10014327
11030294 44121 0 11074416
10978104 43912 109781 11131798
12371469 49486 0 12420955
13805011 55220 0 13860231
13864228 55457 0 13919684
15471597 61886 0 15533483
17266139 69065 172661 17507865
14885825 14885825
12656472 12656472
10088432 10088432
7147961 7147961
3798411 3798411
606248 355502
choose ur life goals and enter the % u NEED to withdraw
% of FV for 1st kid grad 0%
% of FV for 1st kid higher ed 10%
% of FV for 1st child marriage 10%
% of FV for world tour 20%
Final Fund Value2 partial withdrawal FV after partial withdrawal average income 1ST KID AGE
-600000 8
-600000 9
-600000 10
-600000 11
-600000 12
-600000 13
-600000 14
0 6002611 15
0 6635183 16
0 7408226 17
0 8190590 0 18
0 9056329 19
0 10014327 20
0 1107442 9966974 1998346 21
0 11131798 22
0 12420955 23
0 1386023 12474207 24
0 13919684 25
0 15533483 26
0 3501573 14006292 27
0 2977165 11908660 3375297 28
0 3164118 9492354 29
0 3362811 6725621 30
0 3573980 3573980 31
0 3798411 0 32
22871522 5373643
2ND KID AGE Age
Mortality Rate
1 0 4.45
2 1 3.9
3 2 2.94
4 3 2.22
5 4 1.67
6 5 1.27
7 6 0.97
8 7 0.75
9 8 0.59
10 9 0.5
11 10 0.44
12 11 0.43
13 12 0.45
14 13 0.5
15 14 0.55
16 15 0.62
17 16 0.68
18 17 0.75
19 18 0.8
20 19 0.85
21 20 0.89
22 21 0.92
23 22 0.95
24 23 0.97
25 24 0.98
25 0.99
26 1
27 1.01
28 1.02
29 1.04
30 1.06
31 1.09
32 1.12
33 1.17
34 1.22
35 1.29
36 1.36
37 1.45
38 1.55
39 1.67
40 1.81
41 1.96
42 2.14
43 2.35
44 2.6
45 2.88
46 3.2
47 3.57
48 3.99
49 4.45
50 4.95
51 5.49
52 6.06
53 6.65
54 7.26
55 7.89
56 8.53
57 9.25
58 9.95
59 10.71
60 11.54
61 12.44
62 13.42
63 14.5
64 15.7
65 17.01
66 18.47
67 20.07
68 21.82
69 23.75
70 25.86
71 28.16
72 30.68
73 33.42
74 36.4
75 39.64
76 43.17
77 47
78 51.15
79 55.67
80 60.56
Values my life goal
0% 1st kid school ed
2% 1st kid grad
3% 2nd kid school ed
4% 2nd kid grad
5% 1st child marriage
6% 2nd child marriage
7% world tour
8% miscelleneous exp
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
this is the best TAX FREE life goal achiever plan available
3375297
55 58
1386023 3501573
1st child world tour 63
marriage
cieves higher of FV or SA
life goals withdrawals
1st kid grad -
1st kid higher ed 1,107,442
uity is opted" 1st child marriage 1,386,023
world tour 3,501,573
T
6%
6.50%
7%
7.50%
SUMMARY
COMPUTATION OF CHARGES
TOTAL ALLOCATION CHARGES 156000.0
TOTAL MORTALITY CHARGES 44354.5
TOATL FMC 2880506.8
TOATL ADMIN CHARGE 120000.0
TOTAL SERVICE TAX 576155.0
GRAND TOTAL 3777016.3
HAD I INVESTED THE SAME 7 YEARS PREMIUM IN MF AND WITHDRAWN AFTER 20 YEARS,,T
GROSS GAIN
LTCG
NET GAIN
GAIN DUE TO ELITE IS
UM IN MF AND WITHDRAWN AFTER 20 YEARS,,THEN THE PROBABLE AMOUNT BEING PAID AS LTCG WOULD BE
18671522
1867152
16804370
6067152
ED FOR ANY ANNUITY PLANS,THEN 30% TAX WUD BE LEVIED, AS PENSION IS TAXABLE
I WOULD HA
6861457 WEALTH BO
DEDUCTED,
18K
31K
----LAKHS CUMMULATIVELY WOU
,DURING THE PERIOD B/W 8TH T
APPROXIMATE AMOUNT AND TH
THAN THIS AS THE TAX WOULD B
FROM THE YEAR OF WITHDRAWA
IF STRUCTURED PAYOUT IS
OPTED