Scribd Logo
Upload

Welcome to Scribd!

  • 177 views

    SBI Wealth Biulder Plan

    Uploaded by

    virurids
    1) This document shows the annual returns over 20 years of investing 100,000 initially in a policy that guarantees a 9% annual return. 2) The total value after 20 years is 4,083,120 with total returns of 3,184,436. 3) The death benefit is also shown, staying at 1,000,000 for the first 10 years and then increasing based on the increasing account value.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    SBI Wealth Biulder Plan

    Uploaded by

    virurids
    177 views4 pages
    1) This document shows the annual returns over 20 years of investing 100,000 initially in a policy that guarantees a 9% annual return. 2) The total value after 20 years is 4,083,120 with total returns of 3,184,436. 3) The death benefit is also shown, staying at 1,000,000 for the first 10 years and then increasing based on the increasing account value.

    Original Description:

    SBI Wealth Builder Plan Working and calculation rate of return working.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    1) This document shows the annual returns over 20 years of investing 100,000 initially in a policy that guarantees a 9% annual return. 2) The total value after 20 years is 4,083,120 with total returns of 3,184,436. 3) The death benefit is also shown, staying at 1,000,000 for the first 10 years and then increasing based on the increasing account value.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    177 views4 pages

    SBI Wealth Biulder Plan

    Uploaded by

    virurids
    1) This document shows the annual returns over 20 years of investing 100,000 initially in a policy that guarantees a 9% annual return. 2) The total value after 20 years is 4,083,120 with total returns of 3,184,436. 3) The death benefit is also shown, staying at 1,000,000 for the first 10 years and then increasing based on the increasing account value.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 4

    9.

    0%
    Sr. No. Premium Investment Return Total Return Gauranteed Addition
    1 100,000 100,000 9,037 109,037
    2 100,000 209,037 18,890 236,963
    3 100,000 327,926 29,633 385,485
    4 100,000 457,559 41,347 556,466
    5 100,000 598,907 54,120 751,934
    6 653,027 59,011 865,065
    7 712,038 64,343 988,419
    8 776,381 70,158 1,122,921
    9 846,539 76,498 1,269,576
    10 923,037 83,410 1,429,485 5000
    11 1,006,448 90,948 1,603,843
    12 1,097,395 99,166 1,793,957
    13 1,196,562 108,128 2,001,251
    14 1,304,689 117,899 2,227,277
    15 1,422,588 128,552 2,473,728 5000
    16 1,551,140 140,169 2,742,450
    17 1,691,309 152,836 3,035,454
    18 1,844,145 166,647 3,354,937
    19 2,010,792 181,706 3,703,289
    20 2,192,497 198,125 4,083,120 10000
    21 2,390,623 216,029 4,497,275
    22 2,606,652 235,551 4,948,854
    23 2,842,203 256,836 5,441,241
    24 3,099,039 280,045 5,978,123
    25 3,379,084 305,352 6,563,520 10000
    3,379,084 3,184,436 30,000.00
    12.0%
    Account Value of the Year Monthly Annual Investment Retunr Total Return
    112000
    237440
    377933
    535285
    711519
    796901 5645 67,740 67,740 8,129 75,869
    892529 6322 75,864 151,733 18,208 178,070
    999633 7081 84,972 254,913 30,590 311,839
    1119589 7930 95,160 380,662 45,679 483,268
    1253939 6882 82,584 508,926 61,071 672,603
    1404412 9948 119,376 689,373 82,725 935,774
    1572942 11142 133,704 905,802 108,696 1,260,899
    1761695 12479 149,748 1,164,246 139,709 1,659,053
    1973098 13976 167,712 1,471,667 176,600 2,143,075
    2209870 15653 187,836 1,836,103 220,332 2,727,843
    2475054 17532 210,384 2,266,820 272,018 3,430,578
    2772061 19635 235,620 2,774,458 332,935 4,271,151
    3104708 21992 263,904 3,371,297 404,556 5,272,546
    3477273 24631 295,572 4,071,425 488,571 6,461,244
    3894546 27586 331,032 4,891,028 586,923 7,867,771
    4361891 30987 371,844 5,849,795 701,975 9,528,513
    4885318 34604 415,248 6,967,018 836,042 11,481,779
    5471556 38757 465,084 8,268,145 992,177 13,775,082
    6126143 43408 520,896 9,781,218 1,173,746 16,461,902
    6563520 46617 583,399 11,538,363 1,384,604 19,603,651
    6,563,520.00 4,857,679.00 8,065,287.63
    Death Benefit
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,000,000.00
    1,119,589.00
    1,253,939.00
    1,404,412.00
    1,572,942.00
    1,761,695.00
    1,973,098.00
    2,209,870.00
    2,475,054.00
    2,772,061.00
    3,104,708.00
    3,477,273.00
    3,894,546.00
    4,361,891.00
    4,885,318.00
    5,471,556.00
    6,126,143.00
    6,563,520.00
    9%

    smart income
    wealth builder

    You might also like