Policy
Year |
Annualised
Premium |
Premium
Allocn Charge |
Amount Available
for investment
( out of premium ) |
Policy Admin
Charge |
FMC |
Other
Charges |
Total
Charges |
Addition to
Fund (if any) |
Fund at the end |
Surrender Value |
Death Benefit |
FMC |
Other
Charges |
Total
Charges |
Addition to
Fund (if any) |
Fund at the end |
Surrender Value |
Death Benefit |
Commission/
Brokerage,
if payable |
| (1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
(9) |
(10) |
(11) |
(12) |
(13) |
(14) |
(15) |
(16) |
(17) |
(18) |
(19) |
(20) |
| 1 |
25000 |
1688 |
23313 |
360 |
166 |
33 |
2246 |
1382 |
24136 |
0 |
24136 |
169 |
34 |
2250 |
2303 |
25053 |
0 |
25053 |
1875 |
| 2 |
25000 |
1125 |
23875 |
371 |
343 |
68 |
1907 |
2858 |
50086 |
0 |
50086 |
357 |
71 |
1923 |
4854 |
52983 |
0 |
52983 |
500 |
| 3 |
25000 |
1125 |
23875 |
382 |
529 |
105 |
2141 |
4408 |
77354 |
0 |
77354 |
561 |
111 |
2179 |
7636 |
83440 |
0 |
83440 |
500 |
| 4 |
25000 |
1125 |
23875 |
393 |
725 |
144 |
2387 |
6038 |
106005 |
0 |
106005 |
784 |
155 |
2458 |
10669 |
116651 |
0 |
116651 |
500 |
| 5 |
25000 |
1125 |
23875 |
405 |
930 |
184 |
2645 |
7750 |
136110 |
136110 |
136110 |
1027 |
203 |
2761 |
13976 |
152866 |
152866 |
152866 |
500 |
| 6 |
25000 |
625 |
24375 |
417 |
1150 |
228 |
2420 |
9578 |
168268 |
168268 |
168268 |
1296 |
257 |
2595 |
17633 |
192904 |
192904 |
192904 |
500 |
| 7 |
25000 |
625 |
24375 |
430 |
1380 |
273 |
2709 |
11500 |
202060 |
202060 |
202060 |
1589 |
315 |
2959 |
21621 |
236566 |
236566 |
236566 |
500 |
| 8 |
25000 |
625 |
24375 |
443 |
1623 |
321 |
3012 |
13519 |
237567 |
237567 |
237567 |
1909 |
378 |
3355 |
25969 |
284180 |
284180 |
284180 |
500 |
| 9 |
25000 |
625 |
24375 |
456 |
1878 |
372 |
3330 |
15641 |
274878 |
274878 |
274878 |
2257 |
447 |
3785 |
30711 |
336106 |
336106 |
336106 |
500 |
| 10 |
25000 |
625 |
24375 |
470 |
2145 |
425 |
3665 |
17871 |
314084 |
314084 |
314084 |
2637 |
522 |
4255 |
35883 |
392735 |
392735 |
392735 |
500 |
| 11 |
25000 |
625 |
24375 |
484 |
2426 |
481 |
4016 |
20214 |
355281 |
355281 |
355281 |
3052 |
604 |
4765 |
41523 |
454493 |
454493 |
454493 |
500 |
| 12 |
25000 |
625 |
24375 |
498 |
2722 |
539 |
4384 |
22675 |
398572 |
398572 |
398572 |
3504 |
694 |
5321 |
47674 |
521845 |
521845 |
521845 |
500 |
| 13 |
25000 |
625 |
24375 |
513 |
3032 |
601 |
4771 |
25262 |
444063 |
444063 |
444063 |
3997 |
792 |
5927 |
54382 |
595300 |
595300 |
595300 |
500 |
| 14 |
25000 |
625 |
24375 |
529 |
3359 |
665 |
5178 |
27981 |
491866 |
491866 |
491866 |
4535 |
898 |
6587 |
61698 |
675412 |
675412 |
675412 |
500 |
| 15 |
25000 |
625 |
24375 |
545 |
3702 |
733 |
5604 |
30837 |
542099 |
542099 |
542099 |
5121 |
1014 |
7305 |
69678 |
762784 |
762784 |
762784 |
500 |
| 16 |
25000 |
625 |
24375 |
561 |
4062 |
805 |
6052 |
33839 |
594886 |
594886 |
594886 |
5761 |
1141 |
8088 |
78380 |
858077 |
858077 |
858077 |
500 |
| 17 |
25000 |
625 |
24375 |
578 |
4441 |
880 |
6523 |
36994 |
650357 |
650357 |
650357 |
6459 |
1279 |
8940 |
87871 |
962007 |
962007 |
962007 |
500 |
| 18 |
25000 |
625 |
24375 |
595 |
4839 |
958 |
7017 |
40308 |
708648 |
708648 |
708648 |
7219 |
1430 |
9869 |
98223 |
1075361 |
1075361 |
1075361 |
500 |
| 19 |
25000 |
625 |
24375 |
613 |
5257 |
1041 |
7536 |
43792 |
769904 |
769904 |
769904 |
8049 |
1594 |
10881 |
109513 |
1198993 |
1198993 |
1198993 |
500 |
| 20 |
25000 |
625 |
24375 |
631 |
5696 |
1128 |
8081 |
47452 |
834276 |
834276 |
834276 |
8954 |
1773 |
11984 |
121828 |
1333836 |
1333836 |
1333836 |
500 |
| Net Yield: 4.80% |
Net Yield: 8.79% |
IN THIS POLICY, THE INVESTMENT RISK IS BORNE BY THE POLICY HOLDER AND THE ABOVE INTEREST RATES ARE ONLY FOR ILLUSTRATION PURPOSE.
Note:
1. 'Addition to Fund' shown above is interest income on the fund.
2. Service Tax charge is as per existing laws & rate.
(Service tax on FMC is based on the existing tax laws considering FMC rate as 1.35% p.a., the maximum prescribed by IRDA)
3. The commission/brokerage, if payable to any agent/broker under col. 20. This amount is included in total charges mentioned in col. (8) or col. (15)
4. Other charges include only service tax on FMC
|