BSLI Classic Endowment Plan

	A	B	C	D	E	F	G	I	J	K	M	N
1
2		iProtect		Mutual Fund				BLSI Classic Endowment
3		Term Plan Premium	Sum Assured	MF Investment	MF Growth	Fund Value	Death Benefit	Policy Premium	Fund Value	Death Benefit
4	1	5,400	2,000,000	20,338	1,220	21,558	2,021,558	36,538	30,206	2,175,000	BLSI Classic Endowment Plan
5	2	5,400	2,000,000	20,338	2,514	44,410	2,044,410	36,538	62,076	2,175,000	Basic Sum Assured	375,000
6	3	5,400	2,000,000	20,338	3,885	68,633	2,068,633	36,538	95,819	2,175,000	Enhanced Sum Assured	1,800,000
7	4	5,400	2,000,000	20,338	5,338	94,309	2,094,309	36,538	131,133	2,175,000	Payment Term	10 years
8	5	5,400	2,000,000	20,338	6,879	121,526	2,121,526	36,538	168,095	2,175,000	Policy Term	30 years
9	6	5,400	2,000,000	20,338	8,512	150,376	2,150,376	36,538	206,725	2,175,000
10	7	5,400	2,000,000	20,338	10,243	180,957	2,180,957	36,538	247,154	2,175,000	Mutual Fund
11	8	5,400	2,000,000	20,338	12,078	213,372	2,213,372	36,538	289,477	2,175,000	MF Growth	6%
12	9	5,400	2,000,000	20,338	14,023	247,733	2,247,733	36,538	333,795	2,175,000	MF Charge	0%
13	10	5,400	2,000,000	20,338	16,084	284,155	2,284,155	36,538	383,339	2,183,339
14	11	5,400	2,000,000	0	17,049	301,205	2,301,205	0	396,071	2,196,071	Term Plan
15	12	5,400	2,000,000	0	18,072	319,277	2,319,277	0	409,389	2,209,389	iProtect	4,660
16	13	5,400	2,000,000	0	19,157	338,433	2,338,433	0	423,323	2,223,323	Service Tax	582.5
17	14	5,400	2,000,000	0	20,306	358,739	2,358,739	0	437,898	2,237,898	Cess	140
18	15	5,400	2,000,000	0	21,524	380,264	2,380,264	0	453,146	2,253,146	Total	5,382
19	16	5,400	2,000,000	0	22,816	403,080	2,403,080	0	469,096	2,269,096	Rounded	5400
20	17	5,400	2,000,000	0	24,185	427,264	2,427,264	0	485,781	2,285,781
21	18	5,400	2,000,000	0	25,636	452,900	2,452,900	0	503,236	2,303,236
22	19	5,400	2,000,000	0	27,174	480,074	2,480,074	0	521,494	2,321,494
23	20	5,400	2,000,000	0	28,804	508,879	2,508,879	0	540,594	2,340,594
24	21	5,400	2,000,000	0	30,533	539,412	2,539,412	0	560,574	2,360,574
25	22	5,400	2,000,000	0	32,365	571,776	2,571,776	0	581,474	2,381,474
26	23	5,400	2,000,000	0	34,307	606,083	2,606,083	0	603,336	2,403,336
27	24	5,400	2,000,000	0	36,365	642,448	2,642,448	0	626,206	2,426,206
28	25	5,400	2,000,000	0	38,547	680,995	2,680,995	0	650,128	2,450,128
29	26	5,400	2,000,000	0	40,860	721,854	2,721,854	0	675,151	2,475,151
30	27	5,400	2,000,000	0	43,311	765,166	2,765,166	0	701,327	2,501,327
31	28	5,400	2,000,000	0	45,910	811,076	2,811,076	0	728,706	2,528,706
32	29	5,400	2,000,000	0	48,665	859,740	2,859,740	0	757,346	2,557,346
33	30	5,400	2,000,000	0	51,584	911,324	2,911,324	0	787,304	2,587,304
34		162,000		203,380				365,380