Illustration PDF
Illustration PDF
Illustration PDF
This is the sample illustration issued by HDFC Standard Life Insurance Company Limited.
Illustration for HDFC Life Personal Pension Plus
on 14 January 2017
PERSONAL DETAILS
Nam e
Life 1
Age
Gender
32
14-Jan-2017
23 year(s)
23 year(s)
Monthly
Benefit Name
Personal Pension Plus
4,71,121
Benefit Term
(years)
23
23
Premium
(in Rs.)
Taxes as applicable*#
(in Rs.)
2,000
Total Premium
75
2,075
Non-Guaranteed Benefit
4% p.a.
1,86,297
8% p.a.
6,75,333
4% p.a.
7,43,817
8% p.a.
12,32,853
Upon this payment, the policy terminates and no further benefit becomes payable.
On Vesting, you may be required by legislation to use all or part of your Total Vesting Benefit to purchase an annuity.
We have shown annuity amounts calculated using our current pricing assumptions and interest rates consistent with overall investment returns of 4% and 8%
p.a.
The amount of annuity available to you will also depend on the type of annuity you select and the proportion of your Total Vesting Benefit used to buy the
annuity. Both these factors can change in the future, particularly as a result of legislation.
Assumed Investment Return
Annuity Payable (per annum ) based on Total Vesting Benefit given above
4% p.a
8% p.a
32,304
98,641
The annuity amounts above would be payable annually in arrears from the vesting date, as long as the Life Assured is still alive. No other benefit would be
payable. We have assumed you have chosen to use 100% of your Total Vesting Benefit to buy an annuity.
We have shown annuity amounts to give you an indication of the amount of annuity you may be able to purchase. In practice this amount will depend on the
annuity rates available at that time. which will depend on factors like long term interest rates, prevailing tax rules, assesment of longetivity, etc. To that extent
there is a risk that the targetted annuity rate will not be the same as illustrated above.
Non-Guaranteed Benefit
4% p.a
8% p.a
4% p.a
8% p.a
24,240
7,067
16,489
31,307
48,480
14,134
32,978
62,614
81,458
72,720
21,200
49,468
93,920
1,22,188
96,960
28,267
65,957
1,25,227
1,62,917
1,21,200
35,334
82,446
1,56,534
2,03,646
1,45,440
42,401
98,935
1,87,841
2,44,375
1,69,680
49,468
1,15,425
2,19,148
2,85,105
1,93,920
56,535
1,31,914
2,50,455
3,25,834
2,18,160
63,601
1,48,403
2,81,761
3,66,563
10
2,42,400
70,668
1,64,892
3,13,068
4,07,292
11
2,66,640
77,735
1,81,382
3,44,375
4,48,022
12
2,90,880
84,802
1,97,871
3,75,682
4,88,751
13
3,15,120
91,869
2,14,360
4,06,989
5,29,480
14
3,39,360
98,935
2,30,849
4,38,295
5,70,209
15
3,63,600
1,06,002
2,47,339
4,69,602
6,10,939
16
3,87,840
1,13,069
2,63,828
5,00,909
6,51,668
17
4,12,080
1,20,136
2,80,317
5,32,216
6,92,397
18
4,36,320
1,27,203
2,96,806
5,63,523
7,33,126
19
4,60,560
1,34,269
3,13,295
5,94,829
7,73,855
20
4,84,800
1,41,336
3,29,785
6,26,136
8,14,585
21
5,09,040
1,48,403
3,46,274
6,57,443
8,55,314
22
5,33,280
1,55,470
3,62,763
6,88,750
8,96,043
Upon this payment, the policy terminates and no further benefit is payable.
The benefits shown above are at the end of the year.
40,729
Non-Guaranteed Benefit
4% p.a.
8% p.a.
4% p.a.
8% p.a.
21,600
2,608
10,888
24,208
32,488
48,000
596
1,392
48,596
49,392
60,000
855
1,995
60,855
61,995
72,000
1,183
6,486
73,183
78,486
84,000
1,588
13,519
85,588
97,519
1,01,126
2,086
17,571
1,03,213
1,18,697
1,19,513
2,697
22,673
1,22,209
1,42,186
10
1,39,200
3,449
29,063
1,42,649
1,68,263
11
1,60,169
4,361
36,959
1,64,530
1,97,128
12
1,82,390
5,470
46,634
1,87,860
2,29,024
13
2,05,920
6,817
58,339
2,12,737
2,64,259
14
2,30,731
8,439
72,334
2,39,170
3,03,066
15
2,56,788
10,399
89,055
2,67,187
3,45,843
16
2,84,160
12,754
1,08,698
2,96,914
3,92,858
17
3,12,814
18,454
1,31,751
3,31,268
4,44,564
18
3,42,706
30,811
1,58,556
3,73,516
5,01,262
19
3,73,920
45,997
1,89,611
4,19,917
5,63,531
20
4,06,416
64,309
2,25,301
4,70,725
6,31,717
21
4,40,143
86,286
2,66,329
5,26,429
7,06,472
22
4,75,200
1,12,118
3,12,985
5,87,318
7,88,185
Upon this payment, the policy terminates and no further benefit becomes payable.
The values shown are for illustration only.
What you actually receive will depend on what happens over the future lifetime of the policy.
Depending on the prevailing market conditions, the surrender value may be revised.
Benefits shown above are at the end of the year.
If you would like help to understand this illustration, please speak to your Financial Consultant / Relationship Manager.
TERMS AND CONDITIONS
1. The Premium and the Sum Assured stated above is based on the information provided.
2. For details of the above benefits, please read the sales literature provided.
3. Any statutory levy or charges (such as Taxes include service tax and other levies as applicable) including any indirect tax may be charged to the
Policyholder either now or in future by the C ompany and such amount so charged shall become due and payable and shall be subject to the same terms
and conditions as applicable to payment of premium.
4. UIN for HDFC Life Personal Pension Plus - 101N091V02