Yrs
PPF 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55
LIC -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000 -3000
FD -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000 -70000
-50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000
ULIP Expense -20000 -120000 -20000 -120000 -20000 -120000 0 -180000 0 -180000 0 -180000 0 -210000 0 -210000 0 -210000 0 -240000 0 -240000 0 -240000 0 -270000 0 -270000 0 -270000 0 -270000 0 -300000 0 -300000 0 -300000 0 -300000 0 -350000 0 -350000 0 -350000 0 -350000 0 -400000 0 -400000 0 -400000 0 -400000 0 -500000 0 -500000
25000 27000 30000 35000 40000 45000 50000 55000 60000 65000 70000 75000 80000 85000 90000 95000 100000 105000 110000 115000 120000 125000 130000 135000 140000 145000 150000 155000 160000 165000
300000 324000 360000 420000 480000 540000 600000 660000 720000 780000 840000 900000 960000 1020000 1080000 1140000 1200000 1260000 1320000 1380000 1440000 1500000 1560000 1620000 1680000 1740000 1800000 1860000 1920000 1980000
37000
3000 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250 -250
70000 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33 -5833.33
50000 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67 -4166.67
20000 -1666.67 -1666.67 -1666.67 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-10000 -10000 -10000 -15000 -15000 -15000 -17500 -17500 -17500 -20000 -20000 -20000 -22500 -22500 -22500 -22500 -25000 -25000 -25000 -25000 -29166.67 -29166.67 -29166.67 -29166.67 -33333.33 -33333.33 -33333.33 -33333.33 -41666.67 -41666.67