Você está na página 1de 5

Harish Chand

Delhi LIC Agent

577, GH-9, PASCHIM VIHAR


NEW DELHI- 110087
INDIA, 9811896425, 9212201725
www.delhiLICagent.com

LIC v/s Market Investment

Wonder-Plan Quotation

Name :MUKESH Quotation No. :123

Age :24 Chart required upto :09/10/2086

Chart Date :09/10/2010 I. T. Slab :34.0

Maturity/S.B. proceeds re-investment rate :10.00 Loan Rate for Market Investment:14.00

Loan Interest Rate :10.50 Tax Exemption Limit :0

Sum Inte.Bonus Bonus Step Inst. Annual Mat


Year Plan/Term Assured Mode Rate Rate Rate A/c Premium Premium Date

2010 178/20 0 Qly. 48 48 0.00 14119 56476 09/10/30

14119 56476 p.a.

The above statement is based on certain assumptions which are


liable to change according to Government/Corporation's policies.
Harish Chand
Delhi LIC Agent

577, GH-9, PASCHIM VIHAR


NEW DELHI- 110087
INDIA, 9811896425, 9212201725
www.delhiLICagent.com

LIC v/s Market Investment

Investment in L.I.C.

Name :MUKESH Quotation No. :123

Age :24 Chart required upto :09/10/2086

Chart Date :09/10/2010 I. T. Slab :34.0

Risk Cover Annual Tax Nett Retuns Comp. Value of


Year Age Normal Accident Premium Saved Premium from L.I.C. Returns in 2086

2010 24 524000 524000 56476.00 0.00 56476.00 0 0


2011 25 548000 548000 56476.00 0.00 56476.00 0 0
2012 26 572000 572000 56476.00 0.00 56476.00 0 0
2013 27 596000 596000 56476.00 0.00 56476.00 0 0
2014 28 620000 620000 56476.00 0.00 56476.00 0 0
2015 29 644000 644000 56476.00 0.00 56476.00 0 0
2016 30 668000 668000 0.00 0.00 0.00 0 0
2017 31 692000 692000 0.00 0.00 0.00 0 0
2018 32 716000 716000 0.00 0.00 0.00 0 0
2019 33 740000 740000 0.00 0.00 0.00 0 0
2020 34 764000 764000 0.00 0.00 0.00 0 0
2021 35 788000 788000 0.00 0.00 0.00 0 0
2022 36 812000 812000 0.00 0.00 0.00 0 0
2023 37 836000 836000 0.00 0.00 0.00 0 0
2024 38 860000 860000 0.00 0.00 0.00 0 0
2025 39 884000 884000 0.00 0.00 0.00 0 0
2026 40 908000 908000 0.00 0.00 0.00 0 0
2027 41 932000 932000 0.00 0.00 0.00 0 0
2028 42 956000 956000 0.00 0.00 0.00 0 0
2029 43 980000 980000 0.00 0.00 0.00 0 0
2030 44 500000 500000 0.00 0.00 0.00 480000 17213650
2031 45 500000 500000 0.00 0.00 0.00 27500 925130
2032 46 500000 500000 0.00 0.00 0.00 27500 867844
2033 47 500000 500000 0.00 0.00 0.00 27500 814105
2034 48 500000 500000 0.00 0.00 0.00 27500 763693
2035 49 500000 500000 0.00 0.00 0.00 27500 716404
2036 50 500000 500000 0.00 0.00 0.00 27500 672042
2037 51 500000 500000 0.00 0.00 0.00 27500 630428
2038 52 500000 500000 0.00 0.00 0.00 27500 591390
2039 53 500000 500000 0.00 0.00 0.00 27500 554770
2040 54 500000 500000 0.00 0.00 0.00 27500 520417
2041 55 500000 500000 0.00 0.00 0.00 27500 488191
2042 56 500000 500000 0.00 0.00 0.00 27500 457961
2043 57 500000 500000 0.00 0.00 0.00 27500 429603
2044 58 500000 500000 0.00 0.00 0.00 27500 403001
2045 59 500000 500000 0.00 0.00 0.00 27500 378046
2046 60 500000 500000 0.00 0.00 0.00 27500 354637
2047 61 500000 500000 0.00 0.00 0.00 27500 332677
2048 62 500000 500000 0.00 0.00 0.00 27500 312077
2049 63 500000 500000 0.00 0.00 0.00 27500 292752
2050 64 500000 500000 0.00 0.00 0.00 27500 274624

The above statement is based on certain assumptions which are


liable to change according to Government/Corporation's policies.
Harish Chand
Delhi LIC Agent

577, GH-9, PASCHIM VIHAR


NEW DELHI- 110087
INDIA, 9811896425, 9212201725
www.delhiLICagent.com

LIC v/s Market Investment


2051 65 500000 500000 0.00 0.00 0.00 27500 257619
2052 66 500000 500000 0.00 0.00 0.00 27500 241666
2053 67 500000 500000 0.00 0.00 0.00 27500 226702
2054 68 500000 500000 0.00 0.00 0.00 27500 212664
2055 69 500000 500000 0.00 0.00 0.00 27500 199495
2056 70 500000 500000 0.00 0.00 0.00 27500 187142
2057 71 500000 500000 0.00 0.00 0.00 27500 175554
2058 72 500000 500000 0.00 0.00 0.00 27500 164683
2059 73 500000 500000 0.00 0.00 0.00 27500 154485
2060 74 500000 500000 0.00 0.00 0.00 27500 144919
2061 75 500000 500000 0.00 0.00 0.00 27500 135945
2062 76 500000 500000 0.00 0.00 0.00 27500 127527
2063 77 500000 500000 0.00 0.00 0.00 27500 119631
2064 78 500000 500000 0.00 0.00 0.00 27500 112223
2065 79 500000 500000 0.00 0.00 0.00 27500 105274
2066 80 500000 500000 0.00 0.00 0.00 27500 98755
2067 81 500000 500000 0.00 0.00 0.00 27500 92640
2068 82 500000 500000 0.00 0.00 0.00 27500 86903
2069 83 500000 500000 0.00 0.00 0.00 27500 81522
2070 84 500000 500000 0.00 0.00 0.00 27500 76474
2071 85 500000 500000 0.00 0.00 0.00 27500 71738
2072 86 500000 500000 0.00 0.00 0.00 27500 67296
2073 87 500000 500000 0.00 0.00 0.00 27500 63129
2074 88 500000 500000 0.00 0.00 0.00 27500 59220
2075 89 500000 500000 0.00 0.00 0.00 27500 55553
2076 90 500000 500000 0.00 0.00 0.00 27500 52113
2077 91 500000 500000 0.00 0.00 0.00 27500 48886
2078 92 500000 500000 0.00 0.00 0.00 27500 45859
2079 93 500000 500000 0.00 0.00 0.00 27500 43019
2080 94 500000 500000 0.00 0.00 0.00 27500 40355
2081 95 500000 500000 0.00 0.00 0.00 27500 37856
2082 96 500000 500000 0.00 0.00 0.00 27500 35512
2083 97 500000 500000 0.00 0.00 0.00 27500 33313
2084 98 500000 500000 0.00 0.00 0.00 27500 31250
2085 99 500000 500000 0.00 0.00 0.00 27500 29315
2086 100 500000 500000 0.00 0.00 0.00 527500 527500

338856 338856 2520000 32237179

# Risk Cover from day one.

# Full Security of amount invested.


# Assumption : Returns from L.I.C. were re-invested @ 10.00 %
under the Sec. 80 CCE scheme.
# Yield on Investments 6.38 %

The above statement is based on certain assumptions which are


liable to change according to Government/Corporation's policies.
Harish Chand
Delhi LIC Agent

577, GH-9, PASCHIM VIHAR


NEW DELHI- 110087
INDIA, 9811896425, 9212201725
www.delhiLICagent.com

LIC v/s Market Investment

Investment in Market

Name :MUKESH Quotation No. :123

Age :24 Chart required upto :09/10/2086

Chart Date :09/10/2010 I. T. Slab :34.0

Opening Interest on Tax on Nett Annual Closing


Year Balance Balance Interest Interest Premium Balance c/f

2010 0 0 0 0 56476 56476


2011 56476 7907 2687 5219 56476 118171
2012 118171 16544 5623 10921 56476 185568
2013 185568 25979 8830 17149 56476 259193
2014 259193 36287 12334 23953 56476 339622
2015 339622 47547 16161 31386 56476 427484
2016 427484 59848 20342 39505 0 466989
2017 466989 65378 22222 43156 0 510146
2018 510146 71420 24276 47145 0 557290
2019 557290 78021 26519 51501 0 608792
2020 608792 85231 28970 56261 0 665053
2021 665053 93107 31647 61460 0 726513
2022 726513 101712 34572 67140 0 793653
2023 793653 111111 37767 73345 0 866997
2024 866997 121380 41257 80123 0 947120
2025 947120 132597 45070 87527 0 1034647
2026 1034647 144851 49235 95616 0 1130263
2027 1130263 158237 53785 104452 0 1234715
2028 1234715 172860 58755 114105 0 1348820
2029 1348820 188835 64185 124650 0 1473470
2030 1473470 206286 70117 136169 0 1609639
2031 1609639 225349 76596 148753 0 1758392
2032 1758392 246175 83675 162500 0 1920892
2033 1920892 268925 91408 177517 0 2098410
2034 2098410 293777 99855 193922 0 2292332
2035 2292332 320926 109083 211844 0 2504176
2036 2504176 350585 119164 231421 0 2735597
2037 2735597 382984 130176 252807 0 2988404
2038 2988404 418377 142206 276170 0 3264574
2039 3264574 457040 155348 301692 0 3566267
2040 3566267 499277 169704 329573 0 3895840
2041 3895840 545418 185387 360030 0 4255870
2042 4255870 595822 202520 393302 0 4649172
2043 4649172 650884 221235 429649 0 5078820
2044 5078820 711035 241681 469354 0 5548174
2045 5548174 776744 264015 512729 0 6060903
2046 6060903 848526 288414 560112 0 6621016
2047 6621016 926942 315068 611875 0 7232890
2048 7232890 1012605 344184 668420 0 7901311
2049 7901311 1106183 375992 730192 0 8631502
2050 8631502 1208410 410739 797672 0 9429174
2051 9429174 1320084 448697 871388 0 10300562
2052 10300562 1442079 490163 951916 0 11252478
2053 11252478 1575347 535460 1039886 0 12292364

The above statement is based on certain assumptions which are


liable to change according to Government/Corporation's policies.
Harish Chand
Delhi LIC Agent

577, GH-9, PASCHIM VIHAR


NEW DELHI- 110087
INDIA, 9811896425, 9212201725
www.delhiLICagent.com

LIC v/s Market Investment


2054 12292364 1720931 584944 1135987 0 13428351
2055 13428351 1879969 639002 1240968 0 14669319
2056 14669319 2053705 698054 1355650 0 16024969
2057 16024969 2243496 762564 1480931 0 17505900
2058 17505900 2450826 833036 1617790 0 19123691
2059 19123691 2677317 910020 1767297 0 20890988
2060 20890988 2924738 994119 1930620 0 22821607
2061 22821607 3195025 1085989 2109036 0 24930643
2062 24930643 3490290 1186350 2303940 0 27234584
2063 27234584 3812842 1295985 2516857 0 29751441
2064 29751441 4165202 1415752 2749450 0 32500890
2065 32500890 4550125 1546587 3003537 0 35504427
2066 35504427 4970620 1689514 3281106 0 38785534
2067 38785534 5429975 1845648 3584326 0 42369860
2068 42369860 5931780 2016212 3915568 0 46285428
2069 46285428 6479960 2202538 4277422 0 50562850
2070 50562850 7078799 2406084 4672715 0 55235565
2071 55235565 7732979 2628440 5104539 0 60340104
2072 60340104 8447615 2871344 5576270 0 65916375
2073 65916375 9228292 3136697 6091596 0 72007971
2074 72007971 10081116 3426571 6654545 0 78662515
2075 78662515 11012752 3743234 7269518 0 85932033
2076 85932033 12030485 4089162 7941323 0 93873356
2077 93873356 13142270 4467058 8675212 0 102548568
2078 102548568 14356800 4879876 9476923 0 112025491
2079 112025491 15683569 5330845 10352724 0 122378215
2080 122378215 17132950 5823490 11309460 0 133687676
2081 133687676 18716275 6361662 12354613 0 146042288
2082 146042288 20445920 6949568 13496352 0 159538640
2083 159538640 22335410 7591806 14743604 0 174282244
2084 174282244 24399514 8293395 16106119 0 190388364
2085 190388364 26654371 9059821 17594550 0 207982914
2086 207982914 29117608 9897075 19220533 0 227203447
338856

# Risk Cover corresponding to Closing Balance only.

# Amount invested may be secured or unsecured.


# Assumption : Amounts were invested @ 14.00 %

# Yield on Investments 9.24 %

The above statement is based on certain assumptions which are


liable to change according to Government/Corporation's policies.

Você também pode gostar