All Solutions of Life Ins

8/12/2019 All Solutions of Life Ins

1/28

Age of Insured 28

1.12

1.06

$7,237,390.03

Required Sum Asssured for Term

PlanYears left to Age 60 3

Current Monthly Expenses 40000

Rate of Return 12%

Required SA for Term plan 7237390

Rate of Inflation 6%


2/28

1

0 #NUM! #NUM!

5.660377

0.055186

5.518629

2


3/28

Term Trop-Aviva

Term Plan

ED Difference 12%30 57318 22877 34441 38573.9229 57318 22877 34441 81776.71

28 57318 22877 34441 130163.84

27 57318 22877 34441 184357.42

26 57318 22877 34441 245054.23

25 57318 22877 34441 313034.65

24 57318 22877 34441 389172.73

23 57318 22877 34441 474447.38

22 57318 22877 34441 569954.98

21 57318 22877 34441 676923.5020 57318 22877 34441 796728.24

19 57318 22877 34441 930909.55

18 57318 22877 34441 1081192.62

17 57318 22877 34441 1249509.65

16 57318 22877 34441 1438024.73

15 57318 22877 34441 1649161.62

14 57318 22877 34441 1885634.93

13 57318 22877 34441 2150485.04

12 57318 22877 34441 2447117.17

11 57318 22877 34441 2779345.1510 57318 22877 34441 3151440.49

9 57318 22877 34441 3568187.27

8 57318 22877 34441 4034943.66

7 57318 22877 34441 4557710.82

6 57318 22877 34441 5143210.04

5 57318 22877 34441 5798969.16

4 57318 22877 34441 6533419.38

3 57318 22877 34441 7356003.63

2 57318 22877 34441 8277297.98

1 57318 22877 34441 9309147.661507004.86 9309147.66

Term plan v/s Trop


4/28

112


5/28

Term

Term plan of

LIC

Term plan

of ED Difference 12%30 27865 15809 12056 13502.72

29 27865 15809 12056 28625.77

28 27865 15809 12056 45563.58

27 27865 15809 12056 64533.93

26 27865 15809 12056 85780.72

25 27865 15809 12056 109577.13

24 27865 15809 12056 136229.10

23 27865 15809 12056 166079.31

22 27865 15809 12056 199511.55

21 27865 15809 12056 236955.6620 27865 15809 12056 278893.05

19 27865 15809 12056 325862.94

18 27865 15809 12056 378469.21

17 27865 15809 12056 437388.24

16 27865 15809 12056 503377.55

15 27865 15809 12056 577285.57

14 27865 15809 12056 660062.56

13 27865 15809 12056 752772.79

12 27865 15809 12056 856608.25

11 27865 15809 12056 972903.9610 27865 15809 12056 1103155.15

9 27865 15809 12056 1249036.49

8 27865 15809 12056 1412423.59

7 27865 15809 12056 1595417.14

6 27865 15809 12056 1800369.91

5 27865 15809 12056 2029917.02

4 27865 15809 12056 2287009.79

3 27865 15809 12056 2574953.68

2 27865 15809 12056 2897450.84

1 27865 15809 12056 3258647.66

Term plan of LIC V/S EDELWEISS


6/28

112


7/28

Year ofpolicy

Term

Endowment

Assurance -

814 of LIC

Term planof ED

Difference 12%

1 30 150375 7,657 142,718 159,844

2 29 150375 7,657 142,718 338,870

3 28 150375 7,657 142,718 539,378

4 27 150375 7,657 142,718 763,948

5 26 150375 7,657 142,718 1,015,466

6 25 150375 7,657 142,718 1,297,166

7 24 150375 7,657 142,718 1,612,670

8 23 150375 7,657 142,718 1,966,0349 22 150375 7,657 142,718 2,361,802

10 21 150375 7,657 142,718 2,805,063

11 20 150375 7,657 142,718 3,301,515

12 19 150375 7,657 142,718 3,857,540

13 18 150375 7,657 142,718 4,480,289

14 17 150375 7,657 142,718 5,177,768

15 16 150375 7,657 142,718 5,958,945

16 15 150375 7,657 142,718 6,833,862

17 14 150375 7,657 142,718 7,813,770

18 13 150375 7,657 142,718 8,911,26619 12 150375 7,657 142,718 10,140,462

20 11 150375 7,657 142,718 11,517,162

21 10 150375 7,657 142,718 13,059,066

22 9 150375 7,657 142,718 14,785,998

23 8 150375 7,657 142,718 16,720,162

24 7 150375 7,657 142,718 18,886,425

25 6 150375 7,657 142,718 21,312,640

26 5 150375 7,657 142,718 24,030,001

27 4 150375 7,657 142,718 27,073,446

28 3 150375 7,657 142,718 30,482,10329 2 150375 7,657 142,718 34,299,800

30 1 150375 7,657 142,718 38,575,620

38,575,620

Endowment Plan V/S Term

Plan

Maturity Value


8/28

5000000

Bonus in

endowment plan

at 48 per 1000

240000 112

480000

720000

960000

1200000

1440000

1680000

19200002160000

2400000

2640000

2880000

3120000

3360000

3600000

3840000

4080000

43200004560000

4800000

5040000

5280000

5520000

5760000

6000000

6240000

6480000

67200006960000

7200000

12200000

Sum Assured


9/28

Premium

Paying Term Cash Flow1 -20150

2 -20150

3 -20150

4 -20150

5 -20150

6 -20150

7 -20150

8 -20150

9 -20150

10 -2015011 -20150

12 -20150

13 -20150

14 -20150

15 -20150

16 -20150

17 -20150

18 -20150

19 -20150

20 -2015021 -20150

22 -20150

23 -20150

24 -20150

25 -20150

26 -20150

27 -20150

28 -20150

29 -20150

30 -2015031 0

32 0

33 0

34 2000000

35 0

36 0

37 0

IRR Table


10/28

38 0

39 0

40 0

41 0

42 0

43 0

44 045 0

46 0

47 0

48 0

49 0

50 0

51 0

IRR 5.97%


11/28

Years Age

Premium of

Traditional

Plan

Sum

Assured

Accrued

Bonus /

Return per

1000 SA

Premium

of Term

Plan401 30 200000 2000000 80000 7000

2 31 200000 2000000 160000 7000

3 32 200000 2000000 240000 7000

4 33 200000 2000000 320000 7000

5 34 200000 2000000 400000 7000

6 35 200000 2000000 480000 7000

7 36 200000 2000000 560000 7000

8 37 200000 2000000 640000 7000

9 38 200000 2000000 720000 7000

10 39 200000 2000000 800000 7000

11 40 200000 2000000 880000 7000

12 41 200000 2000000 960000 7000

13 42 200000 2000000 1040000 7000

14 43 200000 2000000 1120000 7000

15 44 200000 2000000 1200000 7000

16 45 200000 2000000 1280000 7000

17 46 200000 2000000 1360000 7000

18 47 200000 2000000 1440000 7000

19 48 200000 2000000 1520000 7000

20 49 200000 2000000 1600000 700021 50 200000 2000000 1680000 7000

22 51 200000 2000000 1760000 7000

23 52 200000 2000000 1840000 7000

24 53 200000 2000000 1920000 7000

25 54 200000 2000000 2000000 7000

26 55 200000 2000000 2080000 7000

27 56 200000 2000000 2160000 7000

28 57 200000 2000000 2240000 7000

29 58 200000 2000000 2320000 7000

30 59 200000 2000000 2400000 7000

4400000


12/28

Sum

Assured

Difference

Amount

Investment

Return on

Investment

at the rate

of9% 109.005000000 193000 210370

5000000 193000 439673

5000000 193000 689614

5000000 193000 962049

5000000 193000 1259004

5000000 193000 1582684

5000000 193000 1935495

5000000 193000 2320060

5000000 193000 2739235

5000000 193000 3196137

5000000 193000 3694159

5000000 193000 4237003

5000000 193000 4828704

5000000 193000 5473657

5000000 193000 6176656

5000000 193000 6942925

5000000 193000 7778158

5000000 193000 8688562

5000000 193000 9680903

5000000 193000 107625545000000 193000 11941554

5000000 193000 13226664

5000000 193000 14627434

5000000 193000 16154273

5000000 193000 17818528

5000000 193000 19632565

5000000 193000 21609866

5000000 193000 23765124

5000000 193000 26114355

5000000 193000 28675017

28675017


13/28

Age of Insured 30

Sum Assured 10000000

Year IRR1 166566.67%

2 3932.79%

3 1050.49%4 511.14%

5 317.50%

6 223.82%

7 170.17%

8 135.97%

9 112.49%

10 95.49%

11 82.66%

12 72.67%

13 64.69%

14 58.18%

15 52.78%

16 48.23%

17 44.35%

18 41.01%

19 38.10%

20 35.54%21 33.28%

22 31.27%

23 29.47%

24 27.86%

25 26.39%

26 25.06%

IRR of Term Plan


14/28

27 23.84%

28 22.73%

29 21.71%

30 20.77%


15/28

Premium of Term Plan 6000

Year IRR31 19.90%

32 19.09%

33 18.34%34 17.65%

35 16.99%

36 16.38%

37 15.81%

38 15.28%

39 14.77%

40 14.29%

41 13.85%

42 13.42%

43 13.02%

44 12.64%

45 12.28%

46 11.93%

47 11.61%

48 11.29%

49 11.00%

50 10.71%51 10.44%

52 10.19%


16/28


17/28

No

of

Year

s Age

Sum assured

Received1 36 -6000 -6000 -6000 -6000 -6000 -6000 -6000

2 37 10000000 -6000 -6000 -6000 -6000 -6000 -6000

3 38 0 10000000 -6000 -6000 -6000 -6000 -6000

4 39 0 0 10000000 -6000 -6000 -6000 -6000

5 40 0 0 0 10000000 -6000 -6000 -6000

6 41 0 0 0 0 10000000 -6000 -6000

7 42 0 0 0 0 0 10000000 -6000

8 43 0 0 0 0 0 0 10000000

9 44 0 0 0 0 0 0 0

10 45 0 0 0 0 0 0 0

11 46 0 0 0 0 0 0 0

12 47 0 0 0 0 0 0 0

13 48 0 0 0 0 0 0 0

14 49 0 0 0 0 0 0 0

15 50 0 0 0 0 0 0 0

16 51 0 0 0 0 0 0 0

17 52 0 0 0 0 0 0 0

18 53 0 0 0 0 0 0 0

19 54 0 0 0 0 0 0 0

20 55 0 0 0 0 0 0 0

21 56 0 0 0 0 0 0 022 57 0 0 0 0 0 0 0

23 58 0 0 0 0 0 0 0

24 59 0 0 0 0 0 0 0

25 60 0 0 0 0 0 0 0

26 61 0 0 0 0 0 0 0

27 62 0 0 0 0 0 0 0

28 63 0 0 0 0 0 0 0

29 64 0 0 0 0 0 0 0

30 65 0 0 0 0 0 0 0

31 0 0 0 0 0 0 0

32 0 0 0 0 0 0 033 0 0 0 0 0 0 0

34 0 0 0 0 0 0 0

35 0 0 0 0 0 0 0

36 0 0 0 0 0 0 0

37 0 0 0 0 0 0 0

38 0 0 0 0 0 0 0

39 0 0 0 0 0 0 0

40 0 0 0 0 0 0 0


18/28

41 0 0 0 0 0 0 0

42 0 0 0 0 0 0 0

43 0 0 0 0 0 0 0

44 0 0 0 0 0 0 0

45 0 0 0 0 0 0 0

46 0 0 0 0 0 0 0

47 0 0 0 0 0 0 048 0 0 0 0 0 0 0

49 0 0 0 0 0 0 0

50 0 0 0 0 0 0 0

51 0 0 0 0 0 0 0

52 0 0 0 0 0 0 0

53 0 0 0 0 0 0 0

IRR 166566.67% 3932.79% 1050.49% 511.14% 317.50% 223.82% 170.17%


19/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 10000000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 0 10000000 -6000 -6000 -6000 -6000 -6000

0 0 0 0 10000000 -6000 -6000 -6000 -6000

0 0 0 0 0 10000000 -6000 -6000 -6000

0 0 0 0 0 0 10000000 -6000 -6000

0 0 0 0 0 0 0 10000000 -6000

0 0 0 0 0 0 0 0 10000000

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0


20/28

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

135.97% 112.49% 95.49% 82.66% 72.67% 64.69% 58.18% 52.78% 48.23%


21/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 10000000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 0 10000000 -6000 -6000 -6000 -6000 -60000 0 0 0 10000000 -6000 -6000 -6000 -6000

0 0 0 0 0 10000000 -6000 -6000 -6000

0 0 0 0 0 0 10000000 -6000 -6000

0 0 0 0 0 0 0 10000000 -6000

0 0 0 0 0 0 0 0 10000000

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0


22/28

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

44.35% 41.01% 38.10% 35.54% 33.28% 31.27% 29.47% 27.86% 26.39%


23/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 10000000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 0 10000000 -6000 -6000 -6000 -6000 -6000

0 0 0 0 10000000 -6000 -6000 -6000 -6000

0 0 0 0 0 10000000 -6000 -6000 -60000 0 0 0 0 0 10000000 -6000 -6000

0 0 0 0 0 0 0 10000000 -6000

0 0 0 0 0 0 0 0 10000000

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0


24/28

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

25.06% 23.84% 22.73% 21.71% 20.77% 19.90% 19.09% 18.34% 17.65%


25/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 10000000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 0 10000000 -6000 -6000 -6000 -6000 -6000

0 0 0 0 10000000 -6000 -6000 -6000 -6000


26/28

0 0 0 0 0 10000000 -6000 -6000 -6000

0 0 0 0 0 0 10000000 -6000 -6000

0 0 0 0 0 0 0 10000000 -6000

0 0 0 0 0 0 0 0 10000000

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0

16.99% 16.38% 15.81% 15.28% 14.77% 14.29% 13.85% 13.42% 13.02%


27/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000


28/28

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

-6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 10000000 -6000 -6000 -6000 -6000 -6000 -6000 -6000

0 0 10000000 -6000 -6000 -6000 -6000 -6000 -60000 0 0 10000000 -6000 -6000 -6000 -6000 -6000

0 0 0 0 10000000 -6000 -6000 -6000 -6000

0 0 0 0 0 10000000 -6000 -6000 -6000

0 0 0 0 0 0 10000000 -6000 -6000

0 0 0 0 0 0 0 10000000 -6000

0 0 0 0 0 0 0 0 10000000

12.64% 12.28% 11.93% 11.61% 11.29% 11.00% 10.71% 10.44% 10.19%

All Solutions of Life Ins

Documents

Transcript of All Solutions of Life Ins