You are on page 1of 1

Age 28 Gender Male

ASSURED PROTECTION Premium 24,000 Term 20


Sum Assured 480,000 Multiplier 20.00
Illustration of Assured Protection Insurance Plan for
Considering a growth of 15.00 % per annum
(All Values in INR)
Po. Mort. Cost of Plan Fund Value Sum Death
Age Premium Withdrawal
Yr. Rate ALLO PAC COI (End of Yr.) Assured Benefit
1 28 24,000 1.73 2,400 789 23,933 480,000 480,000
2 29 24,000 1.74 1,440 480 745 52,058 480,000 480,000
3 30 24,000 1.74 1,440 480 688 84,468 480,000 480,000
4 31 24,000 1.75 1,440 480 627 121,809 480,000 480,000
5 32 24,000 1.80 1,440 480 567 164,820 480,000 480,000
6 33 24,000 1.85 240 504 533 215,674 504,000 504,000
7 34 24,000 1.93 240 529 490 274,177 528,000 528,000
8 35 2.03 278 482 314,429 552,000 552,000
9 36 2.14 292 461 360,728 576,000 576,000
10 37 2.27 306 422 414,000 600,000 600,000
11 38 2.42 322 360 475,316 624,000 624,000
12 39 2.60 338 265 545,920 648,000 648,000
13 40 2.82 355 126 627,255 672,000 672,000
14 41 3.02 372 720,915 696,000 720,915
15 42 3.21 391 828,603 720,000 828,603
16 43 3.44 410 952,421 744,000 952,421
17 44 3.72 431 1,094,788 768,000 1,094,788
18 45 4.05 453 1,258,486 792,000 1,258,486
19 46 4.44 475 1,446,713 816,000 1,446,713
20 47 4.88 499 1,663,146 840,000 1,663,146

+ +
In case of accidental death, an additional Sum equal to Rs. 480,000

will be paid to nominee over & above Death Benefit mentioned above

You might also like