保单年度末 |
客户年龄 |
保底利益 |
演示利益 |
身故保险金 |
累计增额红利 |
年交保费 |
（不含红利） |
（含中档红利） |
（按中档红利） |
低 |
中 |
高 |
|
|
现金价值（保单年度末） |
|
|
|
|
|
1 |
37 |
1,400.00 |
1,499.30 |
7,880.00 |
158.00 |
262.00 |
366.00 |
7,600.00 |
2 |
38 |
4,200.00 |
4,510.46 |
15,976.66 |
470.00 |
784.00 |
1,102.00 |
7,600.00 |
3 |
39 |
9,200.00 |
9,846.76 |
24,319.84 |
934.00 |
1,566.00 |
2,208.00 |
7,600.00 |
4 |
40 |
14,400.00 |
15,526.66 |
32,942.91 |
1,550.00 |
2,608.00 |
3,686.00 |
7,600.00 |
5 |
41 |
20,200.00 |
21,959.50 |
41,882.68 |
2,316.00 |
3,910.00 |
5,544.00 |
7,600.00 |
6 |
42 |
26,200.00 |
28,769.96 |
51,175.48 |
3,228.00 |
5,468.00 |
7,780.00 |
7,600.00 |
7 |
43 |
32,600.00 |
36,177.43 |
60,855.94 |
4,288.00 |
7,286.00 |
10,400.00 |
7,600.00 |
8 |
44 |
39,200.00 |
43,993.34 |
70,966.13 |
5,492.00 |
9,362.00 |
13,408.00 |
7,600.00 |
9 |
45 |
46,400.00 |
52,658.43 |
81,548.03 |
6,838.00 |
11,698.00 |
16,810.00 |
7,600.00 |
10 |
46 |
53,800.00 |
61,774.94 |
92,640.46 |
8,326.00 |
14,292.00 |
20,610.00 |
7,600.00 |
11 |
47 |
61,600.00 |
71,594.95 |
104,290.16 |
9,954.00 |
17,144.00 |
24,812.00 |
7,600.00 |
12 |
48 |
69,800.00 |
82,116.86 |
116,542.03 |
11,722.00 |
20,258.00 |
29,424.00 |
7,600.00 |
13 |
49 |
78,400.00 |
93,407.59 |
129,442.76 |
13,628.00 |
23,634.00 |
34,450.00 |
7,600.00 |
14 |
50 |
87,600.00 |
105,682.66 |
143,042.78 |
15,670.00 |
27,274.00 |
39,900.00 |
7,600.00 |
15 |
51 |
97,200.00 |
118,773.79 |
157,393.42 |
17,848.00 |
31,176.00 |
45,778.00 |
7,600.00 |
16 |
52 |
107,200.00 |
132,718.37 |
172,546.95 |
20,162.00 |
35,344.00 |
52,092.00 |
7,600.00 |
17 |
53 |
117,800.00 |
147,794.12 |
188,557.47 |
22,610.00 |
39,780.00 |
58,852.00 |
7,600.00 |
18 |
54 |
129,000.00 |
164,010.48 |
205,481.78 |
25,192.00 |
44,486.00 |
66,068.00 |
7,600.00 |
19 |
55 |
140,600.00 |
181,261.05 |
223,380.62 |
27,908.00 |
49,466.00 |
73,746.00 |
7,600.00 |
20 |
56 |
153,000.00 |
200,004.48 |
242,318.63 |
30,756.00 |
54,720.00 |
81,900.00 |
7,600.00 |
21 |
57 |
165,000.00 |
219,046.04 |
262,352.86 |
33,740.00 |
60,252.00 |
90,540.00 |
7,600.00 |
22 |
58 |
177,600.00 |
239,505.72 |
283,554.24 |
36,856.00 |
66,068.00 |
99,676.00 |
7,600.00 |
23 |
59 |
190,800.00 |
261,382.26 |
305,994.46 |
40,104.00 |
72,170.00 |
109,324.00 |
7,600.00 |
24 |
60 |
204,400.00 |
284,692.41 |
329,743.49 |
43,488.00 |
78,564.00 |
119,496.00 |
7,600.00 |
|
|
累计养老金领取（含祝寿金）（保单年度初） |
|
|
|
|
|
25 |
60 |
9,380.00 |
13,064.65 |
279,551.55 |
2,174.40 |
3,928.20 |
5,974.80 |
－ |
26 |
61 |
18,760.00 |
26,375.55 |
266,575.15 |
2,346.70 |
4,256.70 |
6,502.40 |
－ |
27 |
62 |
28,140.00 |
39,936.88 |
253,356.22 |
2,521.50 |
4,593.10 |
7,047.50 |
－ |
28 |
63 |
37,520.00 |
53,753.10 |
239,890.50 |
2,698.90 |
4,937.60 |
7,610.90 |
－ |
29 |
64 |
46,900.00 |
67,828.38 |
226,173.92 |
2,878.80 |
5,290.30 |
8,193.10 |
－ |
30 |
65 |
56,280.00 |
82,166.91 |
212,202.59 |
3,061.30 |
5,651.50 |
8,794.70 |
－ |
31 |
66 |
65,660.00 |
96,772.86 |
197,972.44 |
3,246.50 |
6,021.30 |
9,416.50 |
－ |
32 |
67 |
75,040.00 |
111,650.40 |
183,479.70 |
3,434.40 |
6,400.10 |
10,059.10 |
－ |
33 |
68 |
84,420.00 |
126,803.45 |
168,722.45 |
3,625.00 |
6,787.90 |
10,723.20 |
－ |
34 |
69 |
93,800.00 |
142,235.61 |
153,693.49 |
3,818.40 |
7,185.10 |
11,409.60 |
－ |
35 |
70 |
103,180.00 |
157,950.80 |
138,393.00 |
4,014.60 |
7,591.80 |
12,119.00 |
－ |
36 |
71 |
112,560.00 |
173,952.35 |
122,815.95 |
4,213.80 |
8,008.30 |
12,852.20 |
－ |
37 |
72 |
121,940.00 |
190,243.61 |
106,957.29 |
4,415.80 |
8,434.90 |
13,610.10 |
－ |
38 |
73 |
131,320.00 |
206,827.92 |
90,817.88 |
4,620.80 |
8,871.80 |
14,393.40 |
－ |
39 |
74 |
140,700.00 |
223,708.06 |
74,393.24 |
4,828.80 |
9,319.30 |
15,203.20 |
－ |
40 |
75 |
150,080.00 |
240,886.83 |
57,682.77 |
5,039.80 |
9,777.60 |
16,040.10 |
－ |
41 |
76 |
159,460.00 |
258,367.00 |
40,679.90 |
5,254.00 |
10,246.90 |
16,905.30 |
－ |
42 |
77 |
168,840.00 |
276,151.08 |
23,384.52 |
5,471.30 |
10,727.60 |
17,799.70 |
－ |
43 |
78 |
178,220.00 |
294,241.86 |
21,472.00 |
5,691.80 |
11,220.00 |
18,724.10 |
－ |
44 |
79 |
187,600.00 |
312,641.85 |
21,986.30 |
5,915.50 |
11,724.30 |
19,679.80 |
－ |
45 |
80 |
196,980.00 |
331,354.39 |
22,512.80 |
6,142.60 |
12,240.80 |
20,667.70 |
－ |
46 |
81 |
206,360.00 |
350,383.65 |
23,049.80 |
6,372.90 |
12,769.80 |
21,689.00 |
－ |
47 |
82 |
215,740.00 |
369,734.93 |
23,601.70 |
6,606.70 |
13,311.70 |
22,744.80 |
－ |
48 |
83 |
225,120.00 |
389,413.81 |
24,166.70 |
6,844.00 |
13,866.70 |
23,836.20 |
－ |
49 |
84 |
234,500.00 |
409,426.68 |
24,745.20 |
7,084.70 |
14,435.20 |
24,964.60 |
－ |
50 |
85 |
243,880.00 |
429,779.40 |
25,337.50 |
7,329.00 |
15,017.50 |
26,131.10 |
－ |
51 |
86 |
253,260.00 |
450,478.66 |
25,944.00 |
7,576.90 |
15,614.00 |
27,337.00 |
－ |
52 |
87 |
262,640.00 |
471,530.58 |
26,566.90 |
7,828.40 |
16,224.90 |
28,583.80 |
－ |
53 |
88 |
272,020.00 |
492,941.84 |
27,202.60 |
8,083.60 |
16,850.60 |
29,872.70 |
－ |
54 |
89 |
281,400.00 |
514,719.42 |
27,855.60 |
8,342.60 |
17,491.60 |
31,205.20 |
－ |
55 |
90 |
290,780.00 |
536,870.55 |
28,522.10 |
8,605.40 |
18,148.10 |
32,582.80 |
－ |
56 |
91 |
300,160.00 |
559,402.75 |
29,206.50 |
8,872.10 |
18,820.50 |
34,006.90 |
－ |
57 |
92 |
309,540.00 |
582,324.11 |
29,907.20 |
9,142.70 |
19,509.20 |
35,479.10 |
－ |
58 |
93 |
318,920.00 |
605,643.54 |
30,624.50 |
9,417.20 |
20,214.50 |
37,001.00 |
－ |
59 |
94 |
328,300.00 |
629,371.34 |
31,358.80 |
9,695.70 |
20,936.80 |
38,574.00 |
－ |
60 |
95 |
337,680.00 |
653,520.62 |
32,110.40 |
9,978.30 |
21,676.40 |
40,199.80 |
－ |
61 |
96 |
347,060.00 |
678,108.62 |
32,881.60 |
10,264.80 |
22,433.60 |
41,879.60 |
－ |
62 |
97 |
356,440.00 |
703,163.23 |
33,668.30 |
10,555.20 |
23,208.30 |
43,614.50 |
－ |
63 |
98 |
365,820.00 |
728,739.58 |
34,476.20 |
10,849.30 |
24,000.20 |
45,404.50 |
－ |
64 |
99 |
375,200.00 |
755,004.27 |
35,300.30 |
11,146.60 |
24,808.30 |
47,248.00 |
－ |
65 |
100 |
385,200.00 |
791,125.57 |
－ |
11,445.90 |
25,629.30 |
49,138.40 |
|
交至60岁，60―100岁领取，年交7600元
上述红利演示仅供客户理解分红参考，实际分红以公司每年公布的分配方案为准。 |
