|
保险 |
被保 |
当年度保险费 |
保证利益 |
当年度增值红利 |
总退保金 |
总身故给付 |
|
单年 |
险人 |
|
度 |
年龄 |
生存现金 |
现金价值 |
身故给付 |
低 |
中 |
高 |
低 |
中 |
高 |
低 |
中 |
高 |
|
|
|
/年金/满期金 |
|
1 |
0 |
27,010 |
0 |
9,800 |
27,010 |
0 |
59 |
190 |
9,800 |
9,805 |
9,817 |
27,010 |
27,069 |
27,200 |
|
2 |
1 |
27,010 |
0 |
22,700 |
54,020 |
35 |
327 |
887 |
22,703 |
22,735 |
22,797 |
54,055 |
54,406 |
55,097 |
|
3 |
2 |
27,010 |
0 |
36,700 |
81,030 |
215 |
1,229 |
2,962 |
36,723 |
36,850 |
37,074 |
81,280 |
82,645 |
85,069 |
|
4 |
3 |
27,010 |
0 |
52,500 |
108,040 |
664 |
3,012 |
6,649 |
52,588 |
52,944 |
53,525 |
108,954 |
112,667 |
118,728 |
|
5 |
4 |
27,010 |
0 |
69,600 |
135,050 |
1,128 |
4,466 |
9,231 |
69,803 |
70,505 |
71,583 |
137,092 |
144,143 |
154,969 |
|
6 |
5 |
27,010 |
0 |
87,900 |
162,060 |
1,719 |
6,215 |
12,189 |
88,289 |
89,484 |
91,222 |
165,821 |
177,368 |
194,168 |
|
7 |
6 |
0 |
0 |
91,900 |
162,060 |
2,100 |
7,143 |
13,478 |
92,531 |
94,317 |
96,807 |
167,921 |
184,511 |
207,646 |
|
8 |
7 |
0 |
0 |
96,000 |
162,060 |
2,461 |
8,016 |
14,671 |
96,933 |
99,415 |
102,755 |
170,382 |
192,527 |
222,317 |
|
9 |
8 |
0 |
0 |
100,300 |
162,060 |
2,827 |
8,925 |
15,939 |
101,602 |
104,901 |
109,200 |
173,209 |
201,452 |
238,256 |
|
10 |
9 |
0 |
0 |
104,800 |
162,060 |
3,199 |
9,872 |
17,287 |
106,547 |
110,799 |
116,183 |
176,408 |
211,324 |
255,543 |
|
11 |
10 |
0 |
0 |
109,400 |
162,060 |
3,578 |
10,864 |
18,725 |
111,676 |
117,035 |
123,648 |
179,986 |
222,188 |
274,268 |
|
12 |
11 |
0 |
0 |
114,400 |
162,060 |
3,603 |
11,072 |
19,295 |
117,251 |
123,829 |
131,815 |
183,589 |
233,260 |
293,563 |
|
13 |
12 |
0 |
0 |
119,500 |
162,060 |
3,629 |
11,285 |
19,882 |
122,975 |
130,892 |
140,408 |
187,218 |
244,545 |
313,445 |
|
14 |
13 |
0 |
0 |
124,900 |
162,060 |
3,654 |
11,502 |
20,487 |
129,050 |
138,436 |
149,653 |
190,872 |
256,047 |
333,932 |
|
15 |
14 |
0 |
0 |
130,500 |
162,060 |
3,680 |
11,723 |
21,110 |
135,379 |
146,372 |
159,476 |
194,552 |
267,770 |
355,042 |
|
16 |
15 |
0 |
0 |
136,300 |
162,060 |
3,707 |
11,949 |
21,753 |
141,966 |
154,715 |
169,908 |
198,259 |
279,719 |
376,795 |
|
17 |
16 |
0 |
0 |
142,400 |
162,060 |
3,734 |
12,179 |
22,415 |
148,913 |
163,577 |
181,079 |
201,993 |
291,898 |
399,210 |
|
18 |
17 |
0 |
20,000 |
148,800 |
162,060 |
3,761 |
12,415 |
23,099 |
156,225 |
172,974 |
193,027 |
205,754 |
304,313 |
422,309 |
|
19 |
18 |
0 |
20,000 |
134,600 |
142,060 |
3,429 |
11,630 |
22,163 |
142,943 |
161,845 |
184,601 |
189,183 |
295,943 |
424,472 |
|
20 |
19 |
0 |
20,000 |
119,800 |
122,060 |
3,103 |
10,854 |
21,236 |
129,064 |
150,186 |
175,808 |
172,286 |
286,797 |
425,708 |
|
21 |
20 |
0 |
20,000 |
104,300 |
104,300 |
2,784 |
10,088 |
20,319 |
114,488 |
137,900 |
166,563 |
157,310 |
279,125 |
428,267 |
|
22 |
21 |
0 |
0 |
88,100 |
100,000 |
2,470 |
9,329 |
19,411 |
99,211 |
124,981 |
156,868 |
155,480 |
284,154 |
443,378 |
|
23 |
22 |
0 |
0 |
92,000 |
100,000 |
2,489 |
9,510 |
20,002 |
104,100 |
132,423 |
167,848 |
157,969 |
293,664 |
463,380 |
|
24 |
23 |
0 |
0 |
96,200 |
100,000 |
2,507 |
9,694 |
20,612 |
109,358 |
140,447 |
179,749 |
160,476 |
303,358 |
483,992 |
|
25 |
24 |
0 |
15,000 |
100,500 |
100,500 |
2,526 |
9,882 |
21,239 |
114,792 |
148,873 |
192,427 |
163,502 |
313,740 |
505,731 |
|
26 |
25 |
0 |
0 |
89,300 |
100,000 |
2,316 |
9,421 |
20,843 |
104,751 |
141,970 |
190,088 |
165,318 |
322,661 |
526,074 |
|
27 |
26 |
0 |
0 |
93,400 |
100,000 |
2,333 |
9,603 |
21,475 |
110,090 |
150,700 |
203,810 |
167,651 |
332,264 |
547,549 |
|
28 |
27 |
0 |
0 |
97,600 |
100,000 |
2,351 |
9,788 |
22,127 |
115,613 |
159,885 |
218,457 |
170,002 |
342,052 |
569,676 |
|
29 |
28 |
0 |
0 |
101,900 |
101,900 |
2,368 |
9,976 |
22,798 |
121,326 |
169,549 |
234,090 |
174,270 |
353,928 |
594,374 |
|
30 |
29 |
0 |
35,000 |
106,500 |
106,500 |
2,385 |
10,168 |
23,489 |
127,432 |
179,918 |
250,975 |
181,255 |
368,696 |
622,463 |
|
31 |
30 |
0 |
0 |
74,700 |
100,000 |
1,930 |
9,015 |
22,042 |
97,101 |
153,926 |
231,862 |
176,685 |
371,211 |
638,005 |
|
32 |
31 |
0 |
0 |
78,100 |
100,000 |
1,944 |
9,187 |
22,708 |
102,063 |
163,554 |
248,983 |
178,629 |
380,398 |
660,713 |
|
33 |
32 |
0 |
0 |
81,600 |
100,000 |
1,958 |
9,362 |
23,393 |
107,223 |
173,729 |
267,317 |
180,587 |
389,760 |
684,106 |
|
34 |
33 |
0 |
0 |
85,200 |
100,000 |
1,972 |
9,541 |
24,099 |
112,586 |
184,481 |
286,948 |
182,559 |
399,301 |
708,205 |
|
35 |
34 |
0 |
15,000 |
89,100 |
100,000 |
1,986 |
9,723 |
24,827 |
118,358 |
196,041 |
308,167 |
184,545 |
409,024 |
733,032 |
|
36 |
35 |
0 |
0 |
77,400 |
100,000 |
1,821 |
9,396 |
24,756 |
108,581 |
192,359 |
314,881 |
186,366 |
418,420 |
757,788 |
|
37 |
36 |
0 |
0 |
80,800 |
100,000 |
1,834 |
9,574 |
25,502 |
114,019 |
204,332 |
338,148 |
188,200 |
427,994 |
783,290 |
|
38 |
37 |
0 |
0 |
84,500 |
100,000 |
1,847 |
9,756 |
26,271 |
119,879 |
217,202 |
363,287 |
190,047 |
437,750 |
809,561 |
|
39 |
38 |
0 |
0 |
88,200 |
100,000 |
1,860 |
9,942 |
27,063 |
125,868 |
230,702 |
390,105 |
191,907 |
447,692 |
836,624 |
|
40 |
39 |
0 |
15,000 |
92,200 |
100,000 |
1,874 |
10,131 |
27,879 |
132,294 |
245,180 |
419,048 |
193,781 |
457,823 |
864,503 |
|
41 |
40 |
0 |
0 |
80,700 |
100,000 |
1,728 |
9,870 |
27,992 |
123,291 |
244,669 |
434,105 |
195,509 |
467,693 |
892,495 |
|
42 |
41 |
0 |
0 |
84,300 |
100,000 |
1,740 |
10,057 |
28,835 |
129,534 |
260,007 |
466,333 |
197,249 |
477,750 |
921,330 |
|
43 |
42 |
0 |
0 |
88,000 |
100,000 |
1,752 |
10,248 |
29,703 |
136,030 |
276,237 |
500,879 |
199,001 |
487,998 |
951,033 |
|
44 |
43 |
0 |
0 |
92,000 |
100,000 |
1,765 |
10,443 |
30,597 |
142,988 |
293,611 |
538,105 |
200,766 |
498,441 |
981,630 |
|
45 |
44 |
0 |
15,000 |
96,100 |
100,000 |
1,778 |
10,641 |
31,519 |
150,218 |
311,993 |
578,014 |
202,544 |
509,082 |
1,013,149 |
|
46 |
45 |
0 |
0 |
84,700 |
100,000 |
1,649 |
10,440 |
31,822 |
142,050 |
315,613 |
604,831 |
204,193 |
519,522 |
1,044,971 |
|
47 |
46 |
0 |
0 |
88,500 |
100,000 |
1,661 |
10,638 |
32,779 |
149,268 |
335,442 |
649,797 |
205,854 |
530,160 |
1,077,750 |
|
48 |
47 |
0 |
0 |
92,500 |
100,000 |
1,673 |
10,839 |
33,764 |
156,880 |
356,539 |
698,124 |
207,527 |
540,999 |
1,111,514 |
|
49 |
48 |
0 |
0 |
96,600 |
100,000 |
1,685 |
11,045 |
34,780 |
164,800 |
378,888 |
749,979 |
209,212 |
552,044 |
1,146,294 |
|
50 |
49 |
0 |
15,000 |
101,000 |
101,000 |
1,697 |
11,254 |
35,827 |
173,239 |
402,765 |
805,829 |
211,909 |
564,298 |
1,183,121 |
|
51 |
50 |
0 |
0 |
89,800 |
100,000 |
1,584 |
11,110 |
36,332 |
166,228 |
412,113 |
849,677 |
212,493 |
574,408 |
1,218,453 |
|
52 |
51 |
0 |
0 |
93,800 |
100,000 |
1,595 |
11,319 |
37,422 |
174,658 |
438,049 |
913,003 |
214,088 |
585,727 |
1,255,875 |
|
53 |
52 |
0 |
0 |
98,000 |
100,000 |
1,606 |
11,533 |
38,545 |
183,543 |
465,669 |
981,142 |
215,694 |
597,260 |
1,294,420 |
|
54 |
53 |
0 |
0 |
102,400 |
102,400 |
1,617 |
11,750 |
39,701 |
192,902 |
495,086 |
1,054,487 |
219,711 |
611,410 |
1,336,521 |
|
55 |
54 |
0 |
15,000 |
107,100 |
107,100 |
1,629 |
11,972 |
40,892 |
202,855 |
526,527 |
1,133,575 |
226,040 |
628,082 |
1,382,113 |
|
56 |
55 |
0 |
0 |
96,200 |
100,000 |
1,529 |
11,881 |
41,611 |
197,429 |
543,959 |
1,202,546 |
220,469 |
632,863 |
1,416,624 |
|
57 |
56 |
0 |
0 |
100,500 |
100,500 |
1,540 |
12,104 |
42,857 |
207,532 |
578,572 |
1,293,105 |
222,509 |
645,467 |
1,459,981 |
|
58 |
57 |
0 |
0 |
105,100 |
105,100 |
1,550 |
12,331 |
44,139 |
218,290 |
615,630 |
1,390,928 |
228,659 |
662,398 |
1,508,720 |
|
59 |
58 |
0 |
0 |
109,900 |
109,900 |
1,561 |
12,562 |
45,459 |
229,632 |
655,222 |
1,496,582 |
235,020 |
679,760 |
1,558,979 |
|
60 |
59 |
0 |
115,000 |
115,000 |
115,000 |
1,572 |
12,797 |
46,817 |
241,692 |
697,657 |
1,610,896 |
241,692 |
697,657 |
1,610,896 |
|
合计 |
162,060 |
320,000 |
|
|
126,692 |
582,657 |
1,495,896 |
|
|
|
|
|
| |