Illustration
Illustration
Illustration
Quote No : buzubwbluwe
This benefit illustration is intended to show year wise premiums payable and benefits under the policy, at two assumed rates of interest i.e., 8% p.a. and 4% p.a.
"Some benefits are guaranteed and some benefits are variable with returns based on the future performance of your insurer carrying on life insurance business. If your policy offers
guaranteed benefits then these will be clearly marked "guaranteed" in the illustration table on this page. If your policy offers variable benefits then the illustrations on this page will
show two different rates of assumed future investment returns, of 8% p.a. and 4% p.a. These assumed rates of return are not guaranteed and they are not the upper or lower limits
of what you might get back, as the value of your policy is dependent on a number of factors including future investment performance."
Policy Details
Policy Options
Maturity Age Variant Sampoorna Jeevan 75 Basic Sum Assured Rs. 6,57,117
Guaranteed Benefit Option Income Option
Bonus Type
Bonus Option Cash Bonus Sum Assured on Death (at inception of the policy) Rs. 10,00,000
Paid up Addition Option No
Premium Summary
Base Plan CI Rider IB Rider PPR Rider (PAC) PPR Rider (ADC) PPR Rider (CC) Total Installment Premium
Instalment Premium without GST 100000 0 0 0 0 0 100000
Instalment Premium with First Year GST 104500 0 0 0 0 0 104500
Instalment Premium with GST 2nd Year Onwards 102250 0 0 0 0 0 102250
(Amounts in Rupees.)
Total Benefits
Guaranteed Benefits Non Guaranteed Benefits @ 4% p.a. Non-Guaranteed Benefits @ 8% p.a. including Guaranteed and Non-Guaranteed Benefits
Survival/Maturity Benefit Death Benefit
Age of Total Survival / Total Survival / Total Death Total Death
Policy Annualized Simple
Life Simple Reversionary Cash Cash Value Cash Cash Value Maturity Benefit Maturity Benefit Benefit incl of Benefit incl of
Year Premium Reversionary
Insured Survival Surrender Death Maturity Bonus/Simple Bonus/Accrued of Accrued Surrender Bonus/Accrued of Accrued Surrender incl Terminal incl Terminal Terminal Terminal
Bonus/Simple
Benefit Benefit Benefit Benefit Reversionary Income Paid Up Paid Up Benefit Paid Up Paid Up Benefit Bonus, if any @ Bonus, if any @ Bonus, if any @ Bonus, if any @
Reversionary
Bonus Additions Additions Additions Additions 4% 8% 4% 8%
Income Bonus
(4+7+8+9) (4+7+12+13) (6+8+9) (6+12+13)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
1 32 100000 0 0 1000000 0 0 0 0 0 0 0 0 0 0 0 1000000 1000000
2 33 100000 0 60000 1000000 0 0 0 0 60000 0 26285 0 48219 0 26285 1000000 1026285
3 34 100000 0 105000 1000000 0 0 0 0 105000 0 26285 0 89263 0 26285 1000000 1026285
4 35 100000 0 200000 1000000 0 0 0 0 200000 0 26285 0 136220 0 26285 1000000 1026285
5 36 100000 0 250000 1000000 0 0 0 0 250000 0 26285 0 189696 0 26285 1000000 1026285
6 37 100000 0 300000 1000000 0 0 0 0 300000 0 26285 0 250329 0 26285 1000000 1026285
7 38 100000 0 350000 1000000 0 0 0 0 350000 0 26285 0 318827 0 26285 1000000 1026285
8 39 100000 0 480000 1000000 0 0 0 0 480000 0 26285 0 395965 0 26285 1000000 1026285
9 40 100000 0 540000 1000000 0 0 0 0 540000 0 26285 0 482613 0 26285 1000000 1026285
10 41 100000 0 650000 1050000 0 0 0 0 650000 0 26285 0 596849 0 26285 1050000 1076285
11 42 0 32856 617144 1050000 0 0 0 0 617144 0 26285 0 603253 32856 59141 1050000 1076285
12 43 0 32856 584288 1050000 0 0 0 0 584288 0 26285 0 610555 32856 59141 1050000 1076285
13 44 0 32856 551432 1050000 0 0 0 0 551432 0 26285 0 618771 32856 59141 1050000 1076285
14 45 0 32856 568577 1050000 0 0 0 0 568577 0 26285 0 627965 32856 59141 1050000 1076285
15 46 0 32856 535721 1050000 0 0 0 0 535721 0 26285 0 638175 32856 59141 1050000 1076285
16 47 0 32856 502865 1050000 0 0 0 0 502865 0 26285 0 649456 32856 59141 1050000 1076285
17 48 0 32856 520009 1050000 0 0 0 0 520009 0 26285 0 661860 32856 59141 1050000 1076285
18 49 0 32856 487153 1050000 0 0 0 0 487153 0 26285 0 675466 32856 59141 1050000 1076285
19 50 0 32856 454297 1050000 0 0 0 0 454297 0 26285 0 690329 32856 59141 1050000 1076285
20 51 0 32856 421442 1050000 0 0 0 0 421442 0 26285 0 706545 32856 59141 1050000 1076285
21 52 0 32856 438586 1050000 0 0 0 0 438586 0 26285 0 724173 32856 59141 1050000 1076285
22 53 0 32856 405730 1050000 0 0 0 0 405730 0 26285 0 743324 32856 59141 1050000 1076285
23 54 0 32856 372874 1050000 0 0 0 0 372874 0 26285 0 764088 32856 59141 1050000 1076285
24 55 0 32856 340018 1050000 0 0 0 0 340018 0 26285 0 786569 32856 59141 1050000 1076285
25 56 0 32856 357162 1050000 0 0 0 0 357162 0 26285 0 810888 32856 59141 1050000 1076285
26 57 0 32856 324307 1050000 0 0 0 0 324307 0 26285 0 837155 32856 59141 1050000 1076285
27 58 0 32856 291451 1050000 0 0 0 0 291451 0 26285 0 865513 32856 59141 1050000 1076285
28 59 0 32856 258595 1050000 0 0 0 0 258595 0 26285 0 896119 32856 59141 1050000 1076285
29 60 0 32856 275739 1050000 0 0 0 0 275739 0 26285 0 929097 32856 59141 1050000 1076285
30 61 0 0 0 1050000 32856 0 0 0 0 0 26285 0 0 1176239 1537653 1176239 1537653
Notes:
1. Annualized Premium excludes underwriting extra premium, frequency loadings on premiums, the premiums paid towards the riders, if any, and Goods & Service Tax. Refer Sales
Literature for explanation of terms used in this illustration.
2. The death benefits shown above are at the end of the year. Upon payment, of death benefit the policy terminates and no further benefit is payable.
3. The surrender benefits shown above are at the end of the year. Upon payment of surrender benefit, the policy terminates and no further benefit becomes payable.
4. The Premium and the Sum Assured on Maturity stated above is based on the information provided. They may vary as a result of underwriting.
5. Any statutory levy or charges (such as Goods and Service tax) including any indirect tax may be charged to the Policyholder either now or in future by the company and such
amount so charged shall become due and payable and shall be subject to the same terms and conditions as applicable to payment of premium.
I , have explained the premiums charges and benefits under the product fully to the prospect / policy holder. I a b,having received the information with respect to the above, have understood the above statement before entering into
the contract.
Place:
Note: Kindly note that name of the company has changed from "HDFC Standard Life Insurance Company Limited" to "HDFC Life Insurance Company Limited".