BIMA ACCOUNT - I (805) ILLUSTRATION

BIMA ACCOUNT-I Table.No: 805			LIC's BIMA ACCOUNT-I (T.No: 805):: ILLUSTRATION
			AGE:30 YEARS		PREM:10000
			POL TERM:7		S.A.: 1,00,000.
			MODE: YLY		MATURURITY: Rs.89240
								WITH I.T. BENEFIT OF
POL YEAR	AGE	TAB. PREM	YLY PREM	EXPENSE CHARGE %	After Charge	MORTALITY PREM + SER.TAX	Net in Acct	10%	20%	30%
1	30	1.46	10000	27.50	7250	161.04	7089	6089	5089	4089
2	31	1.46	10000	7.50	9250	161.04	9089	8089	7089	6089
3	32	1.50	10000	7.50	9250	165.45	9085	8085	7085	6085
4	33	1.56	10000	5.00	9500	172.07	9328	8328	7328	6328
5	34	1.64	10000	5.00	9500	180.89	9319	8319	7319	6319
6	35	1.73	10000	5.00	9500	190.82	9309	8309	7309	6309
7	36	1.85	10000	5.00	9500	204.06	9296	8296	7296	6296
8	37	1.99	Maturity benefit assuming Gross int.rate of 10% >>				89240	89240	89240	89240
9	38	2.15
10	39	2.33				IRR>>>	9.18%	12.31%	15.92%	20.18%
11	40	2.57
12	41	2.81
13	42	3.02
14	43	3.25
15	44	3.54