Nidhi Investment Consultant

C T Jain - A Member of International Club

11 times MDRT - Life Insurance Advisor

LIC of India - Ahmedabad
+91 9825986341
ctjain1384@gmail.com

Magic Mix Illustration for Mr. Nirmal M Jain (age 28) Ref. No. 000000000037
Date : 03/12/2018

Innovative Forecast of Insurance Benefits

For the Year Loan
Fin. Year For the Year
Available
Ending Age Natural Death Accident Death Payment Returns Cash Flow
31/03/2019 28 44,57,825 51,32,825 1,10,131 0 -1,10,131 0
31/03/2020 29 45,90,650 52,65,650 1,07,760 0 -1,07,760 0
31/03/2021 30 47,23,475 53,98,475 1,07,760 0 -1,07,760 75,544
31/03/2022 31 48,56,300 55,31,300 1,07,760 0 -1,07,760 2,03,764
31/03/2023 32 49,89,125 56,64,125 1,07,760 0 -1,07,760 2,74,585
31/03/2024 33 51,21,950 57,96,950 1,07,760 0 -1,07,760 3,45,385
31/03/2025 34 52,54,775 59,29,775 1,07,760 0 -1,07,760 4,35,262
31/03/2026 35 53,87,600 60,62,600 1,07,760 0 -1,07,760 5,28,603
31/03/2027 36 55,20,425 61,95,425 1,07,760 0 -1,07,760 6,31,638
31/03/2028 37 56,53,250 63,28,250 1,07,760 0 -1,07,760 7,45,909
31/03/2029 38 57,86,075 64,61,075 1,07,760 0 -1,07,760 8,75,992
31/03/2030 39 59,18,900 65,93,900 1,07,760 0 -1,07,760 10,12,464
31/03/2031 40 60,51,725 67,26,725 1,07,760 0 -1,07,760 11,44,711
31/03/2032 41 61,84,550 68,59,550 1,07,760 0 -1,07,760 12,79,165
31/03/2033 42 63,67,375 70,42,375 1,07,760 0 -1,07,760 14,45,185
31/03/2034 43 64,90,088 64,90,088 53,963 54,000 37 6,97,927
31/03/2035 44 66,12,800 66,12,800 53,963 54,000 37 7,32,929
31/03/2036 45 67,35,512 67,35,512 53,963 54,000 37 7,69,571
31/03/2037 46 68,83,225 68,83,225 53,963 54,000 37 8,07,883
31/03/2038 47 70,43,438 70,43,438 53,963 54,000 37 8,48,174
31/03/2039 48 72,28,650 72,28,650 53,963 54,000 37 8,99,471
31/03/2040 49 74,63,862 74,63,862 53,963 54,000 37 9,74,991
31/03/2041 50 78,24,075 78,24,075 53,963 54,000 37 10,57,874
31/03/2042 51 81,84,288 81,84,288 53,963 54,000 37 11,48,942
31/03/2043 52 85,44,500 85,44,500 53,963 54,000 37 12,48,876
31/03/2044 53 89,04,712 89,04,712 53,963 54,000 37 13,50,521
31/03/2045 54 93,14,925 93,14,925 53,963 54,000 37 14,54,801
31/03/2046 55 97,25,138 97,25,138 53,963 54,000 37 15,71,334
31/03/2047 56 1,01,35,350 1,01,35,350 53,963 54,000 37 17,02,614
31/03/2048 57 1,07,20,562 1,07,20,562 53,963 54,000 37 18,51,864
31/03/2049 58 1,13,30,775 1,13,30,775 53,963 54,000 37 20,28,976
31/03/2050 59 1,20,65,988 1,20,65,988 53,963 54,000 37 22,36,564
31/03/2051 60 1,28,01,200 1,28,01,200 53,963 54,000 37 24,70,251
31/03/2052 61 1,35,36,412 1,35,36,412 53,963 54,000 37 27,33,810

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.
 Nidhi Investment Consultant
C T Jain - A Member of International Club

11 times MDRT - Life Insurance Advisor

LIC of India - Ahmedabad
+91 9825986341
ctjain1384@gmail.com

Magic Mix Illustration for Mr. Nirmal M Jain (age 28) Ref. No. 000000000037

For the Year Loan

Fin. Year For the Year
Available
Ending Age Natural Death Accident Death Payment Returns Cash Flow
31/03/2053 62 1,42,71,625 1,42,71,625 53,963 54,000 37 30,33,012
31/03/2054 63 35,49,488 35,49,488 0 91,42,500 91,42,500 2,70,000
31/03/2055 64 37,40,850 37,40,850 0 54,000 54,000 2,70,000
31/03/2056 65 39,32,212 39,32,212 0 54,000 54,000 2,70,000
31/03/2057 66 41,23,575 41,23,575 0 54,000 54,000 2,70,000
31/03/2058 67 43,14,938 43,14,938 0 54,000 54,000 2,70,000
31/03/2059 68 43,37,550 43,37,550 0 54,000 54,000 2,70,000
31/03/2060 69 43,60,162 43,60,162 0 54,000 54,000 2,70,000
31/03/2061 70 43,82,775 43,82,775 0 54,000 54,000 2,70,000
31/03/2062 71 44,05,388 44,05,388 0 54,000 54,000 2,70,000
31/03/2063 72 44,28,000 44,28,000 0 54,000 54,000 2,70,000
31/03/2064 73 44,50,612 44,50,612 0 54,000 54,000 2,70,000
31/03/2065 74 44,73,225 44,73,225 0 54,000 54,000 2,70,000
31/03/2066 75 44,95,838 44,95,838 0 54,000 54,000 2,70,000
31/03/2067 76 45,18,450 45,18,450 0 54,000 54,000 2,70,000
31/03/2068 77 45,41,062 45,41,062 0 54,000 54,000 2,70,000
31/03/2069 78 45,63,675 45,63,675 0 54,000 54,000 2,70,000
31/03/2070 79 45,86,288 45,86,288 0 54,000 54,000 2,70,000
31/03/2071 80 46,08,900 46,08,900 0 54,000 54,000 2,70,000
31/03/2072 81 46,31,512 46,31,512 0 54,000 54,000 2,70,000
31/03/2073 82 46,54,125 46,54,125 0 54,000 54,000 2,70,000
31/03/2074 83 46,76,738 46,76,738 0 54,000 54,000 2,70,000
31/03/2075 84 46,99,350 46,99,350 0 54,000 54,000 2,70,000
31/03/2076 85 47,21,962 47,21,962 0 54,000 54,000 2,70,000
31/03/2077 86 47,44,575 47,44,575 0 54,000 54,000 2,70,000
31/03/2078 87 47,67,188 47,67,188 0 54,000 54,000 2,70,000
31/03/2079 88 47,89,800 47,89,800 0 54,000 54,000 2,70,000
31/03/2080 89 48,12,412 48,12,412 0 54,000 54,000 2,70,000
31/03/2081 90 48,35,025 48,35,025 0 54,000 54,000 2,70,000
31/03/2082 91 48,57,638 48,57,638 0 54,000 54,000 2,70,000
31/03/2083 92 48,80,250 48,80,250 0 54,000 54,000 2,70,000
31/03/2084 93 49,02,862 49,02,862 0 54,000 54,000 2,70,000
31/03/2085 94 49,25,475 49,25,475 0 54,000 54,000 2,70,000
31/03/2086 95 49,48,088 49,48,088 0 54,000 54,000 2,70,000
31/03/2087 96 49,70,700 49,70,700 0 54,000 54,000 2,70,000
31/03/2088 97 49,93,312 49,93,312 0 54,000 54,000 2,70,000

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.
 Nidhi Investment Consultant
C T Jain - A Member of International Club

11 times MDRT - Life Insurance Advisor

LIC of India - Ahmedabad
+91 9825986341
ctjain1384@gmail.com

Magic Mix Illustration for Mr. Nirmal M Jain (age 28) Ref. No. 000000000037

For the Year Loan

Fin. Year For the Year
Available
Ending Age Natural Death Accident Death Payment Returns Cash Flow
31/03/2089 98 50,15,925 50,15,925 0 54,000 54,000 2,70,000
31/03/2090 99 50,38,538 50,38,538 0 0 0 0
03/12/2090 100 0 0 0 50,38,538 50,38,538 0

26,98,031 1,71,51,038 1,44,53,007

Explanatory Notes
Payment to L.I.C. indicates Annual Premium
Returns in the Year indicates Normal Cash Flow and /or Cash Flow taken from L.I.C. in installments (Inclusive of Interest).

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.