Sample Cashflow of LIC's Jeevan Utsav of Flexi Income Benefit

Age 25 years
PPT 12 years
Sum
Assured 5500000
Annual
Premium 465025 excl GST

Flexible Income
Benefit
Flexible cumulative 75%
Income accumulation Withdrawal at
Year Age Premium(Rs) Benefit(Rs) @5.5%(Rs) age 60
0 25 (465,025)
1 26 (465,025)
2 27 (465,025)
3 28 (465,025)
4 29 (465,025)
5 30 (465,025)
6 31 (465,025)
7 32 (465,025)
8 33 (465,025)
9 34 (465,025)
10 35 (465,025)
11 36 (465,025)
12 37
13 38
14 39
15 40 550,000
16 41 550,000 580,250
17 42 550,000 1,192,414
18 43 550,000 1,838,247
19 44 550,000 2,519,600
20 45 550,000 3,238,428
21 46 550,000 3,996,792
22 47 550,000 4,796,865
23 48 550,000 5,640,943
24 49 550,000 6,531,445
25 50 550,000 7,470,924
26 51 550,000 8,462,075
27 52 550,000 9,507,739
28 53 550,000 10,610,915
29 54 550,000 11,774,765
30 55 550,000 13,002,627
31 56 550,000 14,298,021
32 57 550,000 15,664,663
33 58 550,000 17,106,469
34 59 550,000 18,627,575
35 60 550,000 5,058,085 14,383,181
36 61 550,000 5,916,530
37 62 550,000 6,822,189
38 63 550,000 7,777,660
39 64 550,000 8,785,681
40 65 550,000 9,849,143
41 66 550,000 10,971,096
42 67 550,000 12,154,757
43 68 550,000 13,403,518
44 69 550,000 14,720,962
45 70 550,000 16,110,865
46 71 550,000 17,577,212
47 72 550,000 19,124,209
48 73 550,000 20,756,290
49 74 550,000 22,478,136
50 75 550,000 24,294,684
51 76 550,000 26,211,141
52 77 550,000 28,233,004
53 78 550,000 30,366,069
54 79 550,000 32,616,453
55 80 550,000 34,990,608
56 81 550,000 37,495,341
57 82 550,000 40,137,835
58 83 550,000 42,925,666
59 84 550,000 45,866,828
60 85 550,000 48,969,753
61 86 550,000 52,243,340
62 87 550,000 55,696,973
63 88 550,000 59,340,557
64 89 550,000 63,184,538
65 90 550,000 67,239,937
66 91 550,000 71,518,384
67 92 550,000 76,032,145
68 93 550,000 80,794,163
69 94 550,000 85,818,092
70 95 550,000 91,118,337
71 96 550,000 96,710,095
72 97 550,000 102,609,401
73 98 550,000 108,833,168
74 99 550,000 115,399,242
75 100 550,000 122,326,450
Balance at
age 100 129,634,655
Basic Sum
Assured 5,500,000
Guaranteed
Additions 2,640,000
Approx Rs 13.77
Total 137,774,655 Crores