"Insure & be secure"

A presentation specially compiled for

Mr. Kasif

Presented by :-
ANIL SHETTY
Mcom LIC Advisor - Corporate
AGENCY CODE NO - 896762 W No - 9 Basement cafe coffee day
Chandra Layout BANGALORE - 560040 Email : anil.shetty99@gmail.com , Phone : 9980517405 ,
 ANIL SHETTY
Mcom LIC Advisor - Corporate

AGENCY CODE NO - 896762 W

No - 9 Basement cafe coffee day
Chandra Layout BANGALORE - 560040
Email : anil.shetty99@gmail.com , Phone : 9980517405 ,

Magic Mix Illustration for Mr. Kasif (age 32) Ref. No. 1176

Proposed Insurance

Term/ Basic Sum DAB Rider ^ Install. Tax

Id Com.Date Plan Name PPT Assured SA Md Premium Beneficiary

1 27/07/2018 815-New Jeevan Anand 21/21 10,00,000 10,00,000 Y 56898

10,00,000 10,00,000

Annual Premium: 56,898

'^' : - Premiums indicated are inclusive of GST.

Modewise Summary of Installment Premiums

PREMIUM
* Bonus
Id Com. Date Plan/Tm/PPT Rate FAB Opted Yearly Half Yearly Quarterly Monthly Single **Daily
1 27/07/2018 815/21/21 60 100 Y 56,898 28,750 14,526 4,841 0 155.88
56,898 28,750 14,526 4,841 0 155.88
1. '*' : - Assuming LIC will declare the above mentioned bonus rates for the year ended 31-Mar-2018
2. '**' : - Daily premium is for indicative purpose only. Formula used - (Yearly Premium/365).

Medical Requirement Details

Sum at Risk: 12,50,000 Medical by DMR: No

FMR

Disclaimer: The figures presented in this entire illustration are indicative and solely for the purpose of understanding the possible benefits from the
proposed insurance. The benefits are not guaranteed and the actual results may depend on the future performance of the insurer.
 ANIL SHETTY
Mcom LIC Advisor - Corporate

AGENCY CODE NO - 896762 W

No - 9 Basement cafe coffee day
Chandra Layout BANGALORE - 560040
Email : anil.shetty99@gmail.com , Phone : 9980517405 ,

Magic Mix Illustration for Mr. Kasif (age 32) Ref. No. 1176

Forecast of Insurance Benefits

Fin. Year Risk Cover For the Year Cash Loan
Ending Ag Natural Death Accident Death Premium Returns Cash Flow Value Available
31/03/2019 32 13,10,000 23,10,000 56,898 0 -56,898 0 0
31/03/2020 33 13,70,000 23,70,000 55,673 0 -55,673 0 0
31/03/2021 34 14,30,000 24,30,000 55,673 0 -55,673 48,103 43,293
31/03/2022 35 14,90,000 24,90,000 55,673 0 -55,673 1,36,092 1,22,483
31/03/2023 36 15,50,000 25,50,000 55,673 0 -55,673 1,73,412 1,56,071
31/03/2024 37 16,10,000 26,10,000 55,673 0 -55,673 2,11,434 1,90,291
31/03/2025 38 16,70,000 26,70,000 55,673 0 -55,673 2,50,356 2,25,320
31/03/2026 39 17,30,000 27,30,000 55,673 0 -55,673 2,97,505 2,67,754
31/03/2027 40 17,90,000 27,90,000 55,673 0 -55,673 3,47,508 3,12,757
31/03/2028 41 18,50,000 28,50,000 55,673 0 -55,673 4,00,616 3,60,554
31/03/2029 42 19,10,000 29,10,000 55,673 0 -55,673 4,57,190 4,11,471
31/03/2030 43 19,70,000 29,70,000 55,673 0 -55,673 5,17,463 4,65,717
31/03/2031 44 20,30,000 30,30,000 55,673 0 -55,673 5,81,741 5,23,567
31/03/2032 45 20,90,000 30,90,000 55,673 0 -55,673 6,50,436 5,85,392
31/03/2033 46 21,70,000 31,70,000 55,673 0 -55,673 7,23,998 6,51,598
31/03/2034 47 22,35,000 32,35,000 55,673 0 -55,673 8,03,112 7,22,801
31/03/2035 48 23,00,000 33,00,000 55,673 0 -55,673 8,88,465 7,99,618
31/03/2036 49 23,65,000 33,65,000 55,673 0 -55,673 9,80,714 8,82,643
31/03/2037 50 24,40,000 34,40,000 55,673 0 -55,673 10,81,199 9,73,079
31/03/2038 51 25,20,000 35,20,000 55,673 0 -55,673 11,97,168 10,77,451
31/03/2039 52 26,10,000 36,10,000 55,673 0 -55,673 13,17,926 11,86,133
31/03/2040 53 10,00,000 10,00,000 0 23,60,000 23,60,000 2,72,400 0
31/03/2041 54 10,00,000 10,00,000 0 0 0 2,87,700 0
31/03/2042 55 10,00,000 10,00,000 0 0 0 3,01,400 0
31/03/2043 56 10,00,000 10,00,000 0 0 0 3,15,300 0
31/03/2044 57 10,00,000 10,00,000 0 0 0 3,29,500 0
31/03/2045 58 10,00,000 10,00,000 0 0 0 3,44,000 0
31/03/2046 59 10,00,000 10,00,000 0 0 0 3,58,700 0
31/03/2047 60 10,00,000 10,00,000 0 0 0 3,73,600 0
31/03/2048 61 10,00,000 10,00,000 0 0 0 3,88,800 0
31/03/2049 62 10,00,000 10,00,000 0 0 0 4,04,000 0
31/03/2050 63 10,00,000 10,00,000 0 0 0 4,19,400 0
31/03/2051 64 10,00,000 10,00,000 0 0 0 4,34,900 0
31/03/2052 65 10,00,000 10,00,000 0 0 0 4,50,500 0
31/03/2053 66 10,00,000 10,00,000 0 0 0 4,66,200 0
31/03/2054 67 10,00,000 10,00,000 0 0 0 4,81,800 0
31/03/2055 68 10,00,000 10,00,000 0 0 0 4,97,400 0
31/03/2056 69 10,00,000 10,00,000 0 0 0 5,13,000 0
31/03/2057 70 10,00,000 10,00,000 0 0 0 5,28,500 0
31/03/2058 71 10,00,000 10,00,000 0 0 0 5,43,900 0
31/03/2059 72 10,00,000 10,00,000 0 0 0 5,59,200 0
31/03/2060 73 10,00,000 10,00,000 0 0 0 5,74,300 0
31/03/2061 74 10,00,000 10,00,000 0 0 0 5,89,200 0

Disclaimer: The figures presented in this entire illustration are indicative and solely for the purpose of understanding the possible benefits from the
proposed insurance. The benefits are not guaranteed and the actual results may depend on the future performance of the insurer.
 ANIL SHETTY
Mcom LIC Advisor - Corporate

AGENCY CODE NO - 896762 W

No - 9 Basement cafe coffee day
Chandra Layout BANGALORE - 560040
Email : anil.shetty99@gmail.com , Phone : 9980517405 ,

Magic Mix Illustration for Mr. Kasif (age 32) Ref. No. 1176

Fin. Year Risk Cover For the Year Cash Loan

Ending Ag Natural Death Accident Death Premium Returns Cash Flow Value Available
31/03/2062 75 10,00,000 10,00,000 0 0 0 6,03,800 0
31/03/2063 76 10,00,000 10,00,000 0 0 0 6,18,200 0
31/03/2064 77 10,00,000 10,00,000 0 0 0 6,32,400 0
31/03/2065 78 10,00,000 10,00,000 0 0 0 6,46,200 0
31/03/2066 79 10,00,000 10,00,000 0 0 0 6,59,800 0
31/03/2067 80 10,00,000 10,00,000 0 0 0 6,73,000 0
31/03/2068 81 10,00,000 10,00,000 0 0 0 6,85,800 0
31/03/2069 82 10,00,000 10,00,000 0 0 0 6,98,300 0
31/03/2070 83 10,00,000 10,00,000 0 0 0 7,10,400 0
31/03/2071 84 10,00,000 10,00,000 0 0 0 7,22,100 0
31/03/2072 85 10,00,000 10,00,000 0 0 0 7,33,500 0
31/03/2073 86 10,00,000 10,00,000 0 0 0 7,44,400 0
31/03/2074 87 10,00,000 10,00,000 0 0 0 7,55,000 0
31/03/2075 88 10,00,000 10,00,000 0 0 0 7,65,200 0
31/03/2076 89 10,00,000 10,00,000 0 0 0 7,75,400 0
31/03/2077 90 10,00,000 10,00,000 0 0 0 7,85,200 0
31/03/2078 91 10,00,000 10,00,000 0 0 0 7,95,200 0
31/03/2079 92 10,00,000 10,00,000 0 0 0 8,05,100 0
31/03/2080 93 10,00,000 10,00,000 0 0 0 8,15,300 0
31/03/2081 94 10,00,000 10,00,000 0 0 0 8,28,300 0
31/03/2082 95 10,00,000 10,00,000 0 0 0 8,39,700 0
31/03/2083 96 10,00,000 10,00,000 0 0 0 8,61,300 0
31/03/2084 97 10,00,000 10,00,000 0 0 0 8,82,400 0
31/03/2085 98 10,00,000 10,00,000 0 0 0 9,31,000 0
31/03/2086 99 10,00,000 10,00,000 0 0 0 9,65,500 0
27/07/2086 100 10,00,000 10,00,000 0 9,65,500 9,65,500 0 0
11,70,358 33,25,500 21,55,142

Disclaimer: The figures presented in this entire illustration are indicative and solely for the purpose of understanding the possible benefits from the
proposed insurance. The benefits are not guaranteed and the actual results may depend on the future performance of the insurer.