MONEY BACK PLAN ILLUSTRATION

	A	B	C	D	E	F	G	H	I	J
1		SBI Life - Money Back Plan.
2
3		Name of the Proposer	Mr.ANANTHA BALAJI				Risk Cover	S A (Rs.)	Term (Yrs)
4		Date of Birth	DD/MM/YY				Basic S A	100000	15
5		Age		26			Accident Rider		0
6		Gender		Male			Term Assurance		0
7		Mode of Payment		Monthly			Critical Illness
8		Policy Term (Years)		15			Premium Waiver
9							1st Cheque to be Collected for:		2175.00
10		Risk Covered Features	Age at Maturity	Amount	Policy Term	Premium	Premium - per '000
11		Basic Sum Assured	41	100000	15	717.00	7.25
12		Accident Raider		0	0	0.00	0.00
13		Term Assurance		0	0	0.00	0.00
14		Critical Illness		0	0	0.00	0.00
15		Premium Waiver		0	0	0.00	0.00
16		Service Tax @ 1.03%				8.00
17		Total	Premium payable per		Month	725.00
18
19		Vested Bonus (VB) @	5	% (For illustrative purpose only - Not Guaranteed)
20		Illustration of Maturity Values
21		Term (Years)	Year	Proposer's Age	Maturity Value Calculation			Amount
22					Basic SA	Vested Bonus	Maturity Value	Receivable
23		Zero	2010	26	0	0	0
24		1	2011	27	100000	5000	105000
25		2	2012	28	100000	5000	110000
26		3	2013	29	100000	5000	115000	10000
27		4	2014	30	100000	5000	120000	0
28		5	2015	31	100000	5000	125000	0
29		6	2016	32	100000	5000	130000	15000
30		7	2017	33	100000	5000	135000
31		8	2018	34	100000	5000	140000	0
32		9	2019	35	100000	5000	145000	20000
33		10	2020	36	100000	5000	150000	0
34		11	2021	37	100000	5000	155000
35		12	2022	38	100000	5000	160000	25000
36		13	2023	39	100000	5000	165000
37		14	2024	40	100000	5000	170000
38		15	2025	41	100000	5000	175000	45000
39		0	0	0	0	0	0	0
40		0	0	0	0	0	0