Enviar pesquisa
Carregar
Elite Builder
•
Transferir como XLSX, PDF
•
0 gostou
•
2,626 visualizações
SA Smart Achievers Group
Seguir
Economia e finanças
Negócios
Denunciar
Compartilhar
Denunciar
Compartilhar
1 de 9
Baixar agora
Recomendados
Sbi life smart scholar 75 k (single payment)
Sbi life smart scholar 75 k (single payment)
Murali Reddy
Sbi life smart scholar 100 k (5 yrs payment)
Sbi life smart scholar 100 k (5 yrs payment)
Murali Reddy
Sbi life smart scholar 24 k (8 yrs payment)
Sbi life smart scholar 24 k (8 yrs payment)
Murali Reddy
Sbi life smart scholar highlights
Sbi life smart scholar highlights
Murali Reddy
Sbi life smart scholar 24 k (8 yrs payment)
Sbi life smart scholar 24 k (8 yrs payment)
Murali Reddy
Sbi life smart scholar 100 k (single payment)
Sbi life smart scholar 100 k (single payment)
Murali Reddy
Sbi life smart scholar 75 k (single payment)
Sbi life smart scholar 75 k (single payment)
Murali Reddy
Guia de truques e macetes para ganhar na lotomania
Guia de truques e macetes para ganhar na lotomania
lota7090
Recomendados
Sbi life smart scholar 75 k (single payment)
Sbi life smart scholar 75 k (single payment)
Murali Reddy
Sbi life smart scholar 100 k (5 yrs payment)
Sbi life smart scholar 100 k (5 yrs payment)
Murali Reddy
Sbi life smart scholar 24 k (8 yrs payment)
Sbi life smart scholar 24 k (8 yrs payment)
Murali Reddy
Sbi life smart scholar highlights
Sbi life smart scholar highlights
Murali Reddy
Sbi life smart scholar 24 k (8 yrs payment)
Sbi life smart scholar 24 k (8 yrs payment)
Murali Reddy
Sbi life smart scholar 100 k (single payment)
Sbi life smart scholar 100 k (single payment)
Murali Reddy
Sbi life smart scholar 75 k (single payment)
Sbi life smart scholar 75 k (single payment)
Murali Reddy
Guia de truques e macetes para ganhar na lotomania
Guia de truques e macetes para ganhar na lotomania
lota7090
Tabla para prueba fisica pecho
Tabla para prueba fisica pecho
Oscar Garzon Gomez
Truques e macetes para ganhar na lotomania
Truques e macetes para ganhar na lotomania
Joao Rumpel
Fechamentos lotomania
Fechamentos lotomania
Jefferson Oliveira
Tabla para prueba fisica abdominales
Tabla para prueba fisica abdominales
Oscar Garzon Gomez
Tablice rozkładu chi-kwadrat
Tablice rozkładu chi-kwadrat
taskbook
Tabla para prueba fisica 2 millas
Tabla para prueba fisica 2 millas
Oscar Garzon Gomez
տետր
տետր
3-1dasaran
Tabla de números aleatorios
Tabla de números aleatorios
orosco1
Sadqa e Fitr urdu Book.pdf
Sadqa e Fitr urdu Book.pdf
DUFM Educational & Charitable Trust
Apostila lotofacil
Apostila lotofacil
marleyslideshare
Como se utiliza la tabla t de student (formulas)
Como se utiliza la tabla t de student (formulas)
Zully HR
Desdobramento da lotfacil.
Desdobramento da lotfacil.
Marcio Lima
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
MagWords.pl
105指考成績人數累計
105指考成績人數累計
中 央社
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
Jorge César Amaral de Oliveira
第9回 大規模データを用いたデータフレーム操作実習(3)
第9回 大規模データを用いたデータフレーム操作実習(3)
Wataru Shito
Numeros hasta el 100
Numeros hasta el 100
Una maestra en Dallas
107年指考各科成績累計
107年指考各科成績累計
中 央社
Catálogo SUMESA para pedidos a domicilio
Catálogo SUMESA para pedidos a domicilio
Andrés Nader
CATALOGUE GÉNÉRAL BOOK
CATALOGUE GÉNÉRAL BOOK
cristian-lay
Dipsia & uria
Dipsia & uria
arivera79
The reproductive system presentation
The reproductive system presentation
arivera79
Mais conteúdo relacionado
Mais procurados
Tabla para prueba fisica pecho
Tabla para prueba fisica pecho
Oscar Garzon Gomez
Truques e macetes para ganhar na lotomania
Truques e macetes para ganhar na lotomania
Joao Rumpel
Fechamentos lotomania
Fechamentos lotomania
Jefferson Oliveira
Tabla para prueba fisica abdominales
Tabla para prueba fisica abdominales
Oscar Garzon Gomez
Tablice rozkładu chi-kwadrat
Tablice rozkładu chi-kwadrat
taskbook
Tabla para prueba fisica 2 millas
Tabla para prueba fisica 2 millas
Oscar Garzon Gomez
տետր
տետր
3-1dasaran
Tabla de números aleatorios
Tabla de números aleatorios
orosco1
Sadqa e Fitr urdu Book.pdf
Sadqa e Fitr urdu Book.pdf
DUFM Educational & Charitable Trust
Apostila lotofacil
Apostila lotofacil
marleyslideshare
Como se utiliza la tabla t de student (formulas)
Como se utiliza la tabla t de student (formulas)
Zully HR
Desdobramento da lotfacil.
Desdobramento da lotfacil.
Marcio Lima
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
MagWords.pl
105指考成績人數累計
105指考成績人數累計
中 央社
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
Jorge César Amaral de Oliveira
第9回 大規模データを用いたデータフレーム操作実習(3)
第9回 大規模データを用いたデータフレーム操作実習(3)
Wataru Shito
Numeros hasta el 100
Numeros hasta el 100
Una maestra en Dallas
107年指考各科成績累計
107年指考各科成績累計
中 央社
Catálogo SUMESA para pedidos a domicilio
Catálogo SUMESA para pedidos a domicilio
Andrés Nader
CATALOGUE GÉNÉRAL BOOK
CATALOGUE GÉNÉRAL BOOK
cristian-lay
Mais procurados
(20)
Tabla para prueba fisica pecho
Tabla para prueba fisica pecho
Truques e macetes para ganhar na lotomania
Truques e macetes para ganhar na lotomania
Fechamentos lotomania
Fechamentos lotomania
Tabla para prueba fisica abdominales
Tabla para prueba fisica abdominales
Tablice rozkładu chi-kwadrat
Tablice rozkładu chi-kwadrat
Tabla para prueba fisica 2 millas
Tabla para prueba fisica 2 millas
տետր
տետր
Tabla de números aleatorios
Tabla de números aleatorios
Sadqa e Fitr urdu Book.pdf
Sadqa e Fitr urdu Book.pdf
Apostila lotofacil
Apostila lotofacil
Como se utiliza la tabla t de student (formulas)
Como se utiliza la tabla t de student (formulas)
Desdobramento da lotfacil.
Desdobramento da lotfacil.
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
Nauka Liczenia z MagWords, Kropki/Dots 0-100, Glenn Doman, Matematyka/Math
105指考成績人數累計
105指考成績人數累計
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
COMO GANHAR NA MEGA-SENA? E-book gratuíto dá o passo a passo para você chegar...
第9回 大規模データを用いたデータフレーム操作実習(3)
第9回 大規模データを用いたデータフレーム操作実習(3)
Numeros hasta el 100
Numeros hasta el 100
107年指考各科成績累計
107年指考各科成績累計
Catálogo SUMESA para pedidos a domicilio
Catálogo SUMESA para pedidos a domicilio
CATALOGUE GÉNÉRAL BOOK
CATALOGUE GÉNÉRAL BOOK
Destaque
Dipsia & uria
Dipsia & uria
arivera79
The reproductive system presentation
The reproductive system presentation
arivera79
Medical terminology presentation 9
Medical terminology presentation 9
arivera79
How to find open educational resources
How to find open educational resources
Eva Norling
подорож краплинки
подорож краплинки
NinichukAlla
Look before you Leap on Wechat
Look before you Leap on Wechat
chattynattii
Pontos para criar_instancia_data guard_11g
Pontos para criar_instancia_data guard_11g
Leandro Santos
How to create the image of success
How to create the image of success
chattynattii
подорож краплинки
подорож краплинки
NinichukAlla
TDD in C - Recently Used List Kata
TDD in C - Recently Used List Kata
Olve Maudal
Destaque
(10)
Dipsia & uria
Dipsia & uria
The reproductive system presentation
The reproductive system presentation
Medical terminology presentation 9
Medical terminology presentation 9
How to find open educational resources
How to find open educational resources
подорож краплинки
подорож краплинки
Look before you Leap on Wechat
Look before you Leap on Wechat
Pontos para criar_instancia_data guard_11g
Pontos para criar_instancia_data guard_11g
How to create the image of success
How to create the image of success
подорож краплинки
подорож краплинки
TDD in C - Recently Used List Kata
TDD in C - Recently Used List Kata
Semelhante a Elite Builder
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Rajendra Inani
CHRSA P&L
CHRSA P&L
mmazner
Bnm analisis financiero banca comercial peru - dic 2001
Bnm analisis financiero banca comercial peru - dic 2001
gonzaloromani
Banco Nuevo Mundo - Activos Rentables Sistema Banca Comercial Peru - dec 2000
Banco Nuevo Mundo - Activos Rentables Sistema Banca Comercial Peru - dec 2000
gonzaloromani
Analisa Financial PT Pelindo III
Analisa Financial PT Pelindo III
Septyan A Nugroho
528 daftar gaji pokok pns 2011
528 daftar gaji pokok pns 2011
45121
Laboratorio valoración de cartera resolución enviar
Laboratorio valoración de cartera resolución enviar
Edlin Rodriguez
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru - Nov2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru - Nov2000
gonzaloromani
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comerical Peru nov 2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comerical Peru nov 2000
gonzaloromani
Impacto de solucion financiera propuesta por accionistas del Banco Nuevo Mundo
Impacto de solucion financiera propuesta por accionistas del Banco Nuevo Mundo
gonzaloromani
Government of Belize Budget 2012-2013: P. M.'s Presentation
Government of Belize Budget 2012-2013: P. M.'s Presentation
pupbelize
Westheimer mobil station
Westheimer mobil station
robertday
Westheimer mobil station
Westheimer mobil station
nateshow
Salary schedule TTUSD
Salary schedule TTUSD
TruckeeTeacher
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru dec 2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru dec 2000
gonzaloromani
Ppp slideshow 8-12-12
Ppp slideshow 8-12-12
lizjen
Bnm condicion financiera bajo administracion SBS
Bnm condicion financiera bajo administracion SBS
gonzaloromani
Withholding tax response 2011
Withholding tax response 2011
Mohammad Azam
Sbi life smart scholar 50 k (5 yrs payment)
Sbi life smart scholar 50 k (5 yrs payment)
Murali Reddy
FI4240_Proj1_Gudladona_Sudanth - Roth
FI4240_Proj1_Gudladona_Sudanth - Roth
Sudanth Gudladona
Semelhante a Elite Builder
(20)
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
Epgp (one year) 2009-10_cf_ assignment_#2_6jan10
CHRSA P&L
CHRSA P&L
Bnm analisis financiero banca comercial peru - dic 2001
Bnm analisis financiero banca comercial peru - dic 2001
Banco Nuevo Mundo - Activos Rentables Sistema Banca Comercial Peru - dec 2000
Banco Nuevo Mundo - Activos Rentables Sistema Banca Comercial Peru - dec 2000
Analisa Financial PT Pelindo III
Analisa Financial PT Pelindo III
528 daftar gaji pokok pns 2011
528 daftar gaji pokok pns 2011
Laboratorio valoración de cartera resolución enviar
Laboratorio valoración de cartera resolución enviar
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru - Nov2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru - Nov2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comerical Peru nov 2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comerical Peru nov 2000
Impacto de solucion financiera propuesta por accionistas del Banco Nuevo Mundo
Impacto de solucion financiera propuesta por accionistas del Banco Nuevo Mundo
Government of Belize Budget 2012-2013: P. M.'s Presentation
Government of Belize Budget 2012-2013: P. M.'s Presentation
Westheimer mobil station
Westheimer mobil station
Westheimer mobil station
Westheimer mobil station
Salary schedule TTUSD
Salary schedule TTUSD
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru dec 2000
Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru dec 2000
Ppp slideshow 8-12-12
Ppp slideshow 8-12-12
Bnm condicion financiera bajo administracion SBS
Bnm condicion financiera bajo administracion SBS
Withholding tax response 2011
Withholding tax response 2011
Sbi life smart scholar 50 k (5 yrs payment)
Sbi life smart scholar 50 k (5 yrs payment)
FI4240_Proj1_Gudladona_Sudanth - Roth
FI4240_Proj1_Gudladona_Sudanth - Roth
Último
W.D. Gann Theory Complete Information.pdf
W.D. Gann Theory Complete Information.pdf
Million-$-Knowledge {Million Dollar Knowledge}
7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options
Vince Stanzione
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
sanakhan51485
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
hyt3577
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech Belgium
FinTech Belgium
GIFT City Overview India's Gateway to Global Finance
GIFT City Overview India's Gateway to Global Finance
Gaurav Kanudawala
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
janibaber266
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Ashis Kumar Dey
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Call Girls Mumbai
Thane Call Girls , 07506202331 Kalyan Call Girls
Thane Call Girls , 07506202331 Kalyan Call Girls
Priya Reddy
falcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunities
Falcon Invoice Discounting
Q1 2024 Conference Call Presentation vF.pdf
Q1 2024 Conference Call Presentation vF.pdf
Adnet Communications
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Sareena Khatun
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...
jeffreytingson
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Call Girls Mumbai
Call Girls in Tilak Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
Call Girls in Tilak Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
9953056974 Low Rate Call Girls In Saket, Delhi NCR
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
priyasharma62062
Technology industry / Finnish economic outlook
Technology industry / Finnish economic outlook
TechFinland
Kurla Capable Call Girls ,07506202331, Sion Affordable Call Girls
Kurla Capable Call Girls ,07506202331, Sion Affordable Call Girls
Priya Reddy
Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...
robinsonayot
Último
(20)
W.D. Gann Theory Complete Information.pdf
W.D. Gann Theory Complete Information.pdf
7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech Belgium
GIFT City Overview India's Gateway to Global Finance
GIFT City Overview India's Gateway to Global Finance
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Thane Call Girls , 07506202331 Kalyan Call Girls
Thane Call Girls , 07506202331 Kalyan Call Girls
falcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunities
Q1 2024 Conference Call Presentation vF.pdf
Q1 2024 Conference Call Presentation vF.pdf
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Call Girls in Tilak Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
Call Girls in Tilak Nagar (delhi) call me [🔝9953056974🔝] escort service 24X7
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
Technology industry / Finnish economic outlook
Technology industry / Finnish economic outlook
Kurla Capable Call Girls ,07506202331, Sion Affordable Call Girls
Kurla Capable Call Girls ,07506202331, Sion Affordable Call Girls
Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...
Elite Builder
1.
ELITE BUILDER
Age : 31 Sum Assured: 50,000 Term : 30 Payment : 8 years Option 1 Option 3 Total Cummulative premium paid of CB & SB @ Policy SB at begin of 5% compound Year Age NB CB (Projected) (Guaranteed) Total CB & SB Year interest Withdraw 1 32 - - 15,591 0 8,027 2 33 3,000 - 3,000 31,182 3,000 19,292 3 34 1,500 - 1,500 46,773 4,650 33,620 4 35 1,750 - 1,750 62,364 6,633 48,736 5 36 1,750 - 1,750 77,955 8,714 65,598 6 37 1,750 - 1,750 93,546 10,900 83,986 7 38 2,000 - 2,000 109,137 13,445 103,471 8 39 2,500 2,000 4,500 124,728 18,617 124,162 9 40 2,500 2,000 4,500 124,728 24,048 131,747 10 41 2,500 4,000 6,500 124,728 31,750 139,742 11 42 2,500 2,000 4,500 124,728 37,838 148,157 12 43 2,500 2,000 4,500 124,728 44,230 157,003 13 44 2,500 2,000 4,500 124,728 50,941 166,325 14 45 2,500 2,000 4,500 124,728 57,988 176,148 15 46 2,500 4,000 6,500 124,728 67,388 186,498 16 47 2,500 2,000 4,500 124,728 75,257 197,402 17 48 2,500 2,000 4,500 124,728 83,520 208,870 18 49 2,500 2,000 4,500 124,728 92,196 220,955 19 50 2,500 2,000 4,500 124,728 101,306 233,691 20 51 2,500 4,000 6,500 124,728 112,871 247,114 21 52 2,500 2,000 4,500 124,728 123,015 261,256 22 53 2,500 2,000 4,500 124,728 133,665 276,138 23 54 2,500 2,000 4,500 124,728 144,849 291,823 24 55 2,500 2,000 4,500 124,728 156,591 308,356 25 56 2,500 4,000 6,500 124,728 170,921 325,783 26 57 2,500 2,000 4,500 124,728 183,967 344,147 27 58 2,500 2,000 4,500 124,728 197,665 363,483 28 59 2,500 2,000 4,500 124,728 212,048 383,867 29 60 2,500 2,000 4,500 124,728 227,151 405,355 Total 66,750 52,000 118,750 30 61 2,500 4,000 6,500 124,728 245,008 429,051 Basic Sum Assured : 100,000 100,000 Terminal Bonus : 84,043 84,043 Total at Maturity : 190,543 Total Cash Received under option1: 309,293 Total Cash Received under option 3 : 429,051 * The above illustrations are based on Scenario A of Gelsis 5.18
2.
CALCULATION : Premium :
15,591 200% of the sum assured : 100,000 TB on maturity : 84,043 Year CB SB 1-3 0.03 0 0.05 4-6 0.035 0 7 0.04 0 8-9 0.05 0.04 10 0.05 0.08 11 - 14 0.05 0.04 15 0.05 0.08 16 - 19 0.05 0.04 20 0.05 0.08 21 - 24 0.05 0.04 25 0.05 0.08 26 - 29 0.05 0.04 30 0.05 0.08
3.
Projected return on CB+SB
over premium (%) - 9.62% 3.21% 2.81% 2.24% 1.87% 1.83% 3.61% 3.61% 5.21% 3.61% 3.61% 3.61% 3.61% 5.21% 3.61% 3.61% 3.61% 3.61% 5.21% 3.61% 3.61% 3.61% 3.61% 5.21% 3.61% 3.61% 3.61% 3.61% 5.21% 2.48
4.
Saving Interest Rate Year
Amount 2% 3% 4% 1 15,400 15,708 15,862 16,016 2 30,800 31,730 32,200 32,673 3 46,200 48,073 49,028 49,996 4 61,600 64,742 66,361 68,011 5 77,000 81,745 84,214 86,748 6 92,400 99,088 102,602 106,234 7 107,800 116,778 121,542 126,499 8 123,200 134,821 141,050 147,575 9 123,200 137,518 145,282 153,478 10 123,200 140,268 149,640 159,617 11 123,200 143,073 154,129 166,002 12 123,200 145,935 158,753 172,642 13 123,200 148,854 163,516 179,548 14 123,200 151,831 168,421 186,730 15 123,200 154,867 173,474 194,199 16 123,200 157,965 178,678 201,967 17 123,200 161,124 184,039 210,045 18 123,200 164,346 189,560 218,447 19 123,200 167,633 195,247 227,185 20 123,200 170,986 201,104 236,272 21 123,200 174,406 207,137 245,723 22 123,200 177,894 213,351 255,552 23 123,200 181,452 219,752 265,774 24 123,200 185,081 226,344 276,405 25 123,200 188,782 233,135 287,462 26 123,200 192,558 240,129 298,960 27 123,200 196,409 247,332 310,918 28 123,200 200,337 254,752 323,355 29 123,200 204,344 262,395 336,289 30 123,200 208,431 270,267 349,741 Difference (2% & 3%), (2% & 4%), (2% & 5%) 61,836 141,310 Difference (3% & 4%), (3% & 5%) 79,474 Difference (4% & 5%)
5.
5% 16,170
33,149 50,976 69,695 89,349 109,987 131,656 154,409 162,130 170,236 178,748 187,685 197,069 206,923 217,269 228,133 239,539 251,516 264,092 277,297 291,161 305,719 321,005 337,056 353,908 371,604 390,184 409,693 430,178 451,687 243,256 181,420 101,946
6.
ELITE BUILDER
Age : 31 Sum Assured: 50,000 Term : 30 Payment : 12 years Option 1 Projected Total return on premium Policy SB CB+SB over paid at begin Year Age NB CB (Projected) (Guaranteed) Total CB & SB premium (%) of Year 1 32 - - - 10,579 2 33 3,000 - 3,000 14.18% 21,158 3 34 1,500 - 1,500 4.73% 31,737 4 35 1,750 - 1,750 4.14% 42,316 5 36 1,750 - 1,750 3.31% 52,895 6 37 1,750 - 1,750 2.76% 63,474 7 38 2,000 - 2,000 2.70% 74,053 8 39 2,000 - 2,000 2.36% 84,632 9 40 2,000 - 2,000 2.10% 95,211 10 41 2,000 - 2,000 1.89% 105,790 11 42 2,000 2,000 1.72% 116,369 12 43 2,625 2,000 4,625 3.64% 126,948 13 44 2,625 2,000 4,625 3.64% 126,948 14 45 2,625 2,000 4,625 3.64% 126,948 15 46 2,625 4,000 6,625 5.22% 126,948 16 47 2,625 2,000 4,625 3.64% 126,948 17 48 2,625 2,000 4,625 3.64% 126,948 18 49 2,625 2,000 4,625 3.64% 126,948 19 50 2,625 2,000 4,625 3.64% 126,948 20 51 2,625 4,000 6,625 5.22% 126,948 21 52 2,625 2,000 4,625 3.64% 126,948 22 53 2,625 2,000 4,625 3.64% 126,948 23 54 2,625 2,000 4,625 3.64% 126,948 24 55 2,625 2,000 4,625 3.64% 126,948 25 56 2,625 4,000 6,625 5.22% 126,948 26 57 2,625 2,000 4,625 3.64% 126,948 27 58 2,625 2,000 4,625 3.64% 126,948 28 59 2,625 2,000 4,625 3.64% 126,948 29 60 2,625 2,000 4,625 3.64% 126,948 Total 67,000 42,000 109,000 30 61 2,625 4,000 6,625 5.22% 126,948 Basic Sum Assured : 100,000 Terminal Bonus : 73,970 Total at Maturity : 180,595 Total Cash Received under option1: 289,595 2.28 Total Cash Received under option 3 :
7.
* The above
illustrations are based on Scenario A of Gelsis 5.18 CALCULATION : Premium : 10,579 200% of the sum assured : 100,000 TB on maturity : 73,970 Year CB SB 1-3 0.03 0 Compound Interest : 4-6 0.035 0 7 0.04 0 8-9 0.04 0 10 - 11 0.04 0 12 - 14 0.0525 0.04 15 0.0525 0.08 16 - 19 0.0525 0.04 20 0.0525 0.08 21 - 24 0.0525 0.04 25 0.0525 0.08 26 - 29 0.0525 0.04 30 0.0525 0.08
8.
Option 3 Cummulative of CB
& SB @ 5% compound interest 0 3,000 4,650 6,633 8,714 10,900 13,445 16,117 18,923 21,869 24,963 30,836 37,002 43,478 52,276 59,515 67,116 75,097 83,477 94,275 103,614 113,420 123,716 134,527 147,878 159,897 172,517 185,768 199,681 216,290 100,000 73,970 390,260
9.
0.05
Baixar agora