PDF《信诚人寿保险有限公司》

3 33 424,500 1,273,500 10,000,000 96,814 287,716 10,190,903 10,000,000 10,221,373 463,700 35,132 529,303 30,471

4 34 424,500 1,698,000 10,000,000 97,733 385,449 10,287,716 10,000,000 10,353,146 684,700 54,876 805,006 65,430

5 35 424,500 2,122,500 10,000,000 98,662 484,111 10,385,449 10,000,000 10,499,482 923,600 76,184 1,113,816 114,032

6 36 424,500 2,547,000 10,000,000 99,599 583,710 10,484,111 10,000,000 10,660,873 1,181,300 99,151 1,457,213 176,762

7 37 424,500 2,971,500 10,000,000 100,545 684,255 10,583,710 10,000,000 10,837,508 1,458,700 123,863 1,836,361 253,797

8 38 424,500 3,396,000 10,000,000 101,500 785,756 10,684,255 10,000,000 11,029,784 1,756,600 150,420 2,252,549 345,529

9 39 424,500 3,820,500 10,000,000 102,465 888,221 10,785,756 10,000,000 11,237,571 2,076,200 178,924 2,706,940 451,815

10 40 424,500 4,245,000 10,000,000 103,438 991,659 10,888,221 10,000,000 11,461,050 2,418,500 209,469 3,200,798 572,829

20 50 - 4,245,000 10,000,000 113,696 2,081,656 11,967,960 10,000,000 13,345,592 3,359,800 650,804 5,388,236 1,377,632

30 60 - 4,245,000 10,000,000 124,970 3,279,744 13,154,774 10,000,000 15,066,294 4,568,900 1,427,724 7,908,144 1,911,520

40 70 - 4,245,000 10,000,000 137,363 4,596,641 14,459,278 10,000,000 17,174,586 6,032,500 2,675,924 11,423,731 2,715,308

50 80 - 4,245,000 10,000,000 150,985 6,044,130 15,893,145 10,000,000 20,140,429 7,418,600 4,359,513 16,025,397 4,247,284

60 90 - 4,245,000 10,000,000 165,957 7,635,160 17,469,202 10,000,000 25,385,895 8,464,600 6,311,476 22,692,769 7,916,693

70 100 - 4,245,000 10,000,000 182,415 9,383,966 19,201,551 10,000,000 34,773,240 9,133,500 8,333,569 33,038,758 15,571,690

76 106 - 4,245,000 10,000,000 193,062 10,515,427 20,322,365 10,000,000 43,942,846 10,000,000 10,322,365 43,942,846 23,620,482 第7页共8页假设投资回报率较高时 保单 年度 年末 已达 年龄 年缴保费 累计保费 基本保险 金额 (C) 当年红利 保险金额 (D) 累积红利 保险金额 (E) 身故保险金 (F) 意外身故 保险金 (G) 身故给付 (A)=F+J 基本保险金 额现金价值 (H) 累积红利保险 金额现金价值 (I) 退保给付 (B)=H+I+J 终了红利 (J)

1 31 424,500 424,500 10,000,000 130,000 130,000 10,000,000 10,000,000 10,000,000 95,800 - 95,800 -

2 32 424,500 849,000 10,000,000 131,690 261,690 10,130,000 10,000,000 10,138,813 259,600 23,082 291,495 8,813

3 33 424,500 1,273,500 10,000,000 133,402 395,092 10,261,690 10,000,000 10,291,859 463,700 48,159 542,028 30,169

4 34 424,500 1,698,000 10,000,000 135,136 530,228 10,395,092 10,000,000 10,460,477 684,700 75,356 825,441 65,385

5 35 424,500 2,122,500 10,000,000 136,893 667,121 10,530,228 10,000,000 10,645,745 923,600 104,800 1,143,916 115,517

6 36 424,500 2,547,000 10,000,000 138,673 805,794 10,667,121 10,000,000 10,848,782 1,181,300 136,633 1,499,594 181,661

7 37 424,500 2,971,500 10,000,000 140,475 946,269 10,805,794 10,000,000 11,070,752 1,458,700 170,989 1,894,647 264,958

8 38 424,500 3,396,000 10,000,000 142,301 1,088,571 10,946,269 10,000,000 11,312,969 1,756,600 208,018 2,331,318 366,700

9 39 424,500 3,820,500 10,000,000 144,151 1,232,722 11,088,571 10,000,000 11,576,689 2,076,200 247,878 2,812,197 488,119

10 40 424,500 4,245,000 10,000,000 146,025 1,378,747 11,232,722 10,000,000 11,863,215 2,418,500 290,713 3,339,705 630,493

20 50 - 4,245,000 10,000,000 166,159 2,947,589 12,781,430 10,000,000 14,747,854 3,359,800 919,819 6,246,042 1,966,423

30 60 - 4,245,000 10,000,000 189,068 4,732,734 14,543,667 10,000,000 18,099,593 4,568,900 2,056,282 10,181,108 3,555,927