ilgt

1 29

230
331
432
533
6 I 34
735
8 I 36
937
10 I 38
1139
12 I 40
1341
14 I 42
1543
16 I 44
1745
18 I 46
1947
20 I 48
2149
22 I 50
2351
24 I 52
2553
26 I 54
2755
28 I 56
2957
30 I 58
3159
32 I 60
3361
3462
3563
3664
3765
38 I 66
3967
40 I 68
4169
42 I 70
4371
44 I 72
4573
46 I 74
4775
48 I 76
4977
50 I 78
5179
52 I 80
5381
54 I 82
5583
56 I 84
5785
58 I 86
5987
60 I 88
6189
62 I 90
6391
64 I 92
6593
6694
6795
6896
6997
7098
7199
72100
73101
74102
75103
76104
77105
*910.-fIgNit *IN, El 91I-M-N31,
4-211Ke (ilitgill) Wd-ilge (Aal) (iliigni) L fttkiTKI 61411011) 4-Al.IMIn (litigirg )
L-

30, 000 30, 000 48, 000 113, 760 5, 118

30, 000 60, 000 96, 000 118, 083 13, 311
1 122, 570
30, 000 120, 000 I 192, 000 127, 228 42, 639
30, 000 150, 000 240, 000 132, 062 88, 449
150, 000 I 240, 000 137, 081 118, 986
150, 000 240, 000 142, 290 150, 927
150, 000 I 240, 000 147, 697 184, 296
150, 000 240, 000 153, 309 190, 725
150, 000 I 240, 000 159, 135 197, 379
150, 000 240, 000 165, 182 204, 270
150, 000 I 240, 000 171, 459 211, 401
150, 000 240, 000 177, 975 218, 784
150, 000 I 226, 437 184, 738 226, 437
150, 000 234, 360 191, 758 234, 360
150, 000 I 242, 559 199, 044 242, 559
150, 000 251, 043 206, 608 251, 043
150, 000 I 259, 827 214, 459 259, 827
150, 000 268, 917 222, 609 268, 917
150, 000 I 278, 322 231, 068 278, 322
150, 000 288, 060 239, 848 288, 060
150, 000 I 298, 137 248, 963 298, 137
150, 000 308, 568 258, 423 308, 568
150, 000 I 319, 362 268, 243 319, 362
150, 000 330, 534 278, 436 330, 534
150, 000 I 342, 099 289, 017 342, 099
150, 000 354, 066 300, 000 354, 066
150, 000 I 366, 453 311, 400 366, 453
150, 000 379, 272 323, 233 379, 272
150, 000 I 392, 541 335, 516 392, 541
150, 000 406, 272 348, 265 406, 272
150, 000 I 420, 486 361, 499 420, 486
150, 000 435, 195 375, 236 435, 195
150, 000 I 450, 420 1 389, 495 450, 420
150, 000 466, 176 404, 29s 466, 176
150, 000 I 482, 48T1 419, 659 482, 484
150, 000 499, 362 435, 606 499, 362
150, 000 I 516, 831 452, 160 516, 831
150, 000 534, 912 469, 342 534, 912
150, 000 I 553, 623 487, 177 553, 623
150, 000 572, 991 505, 689 572, 991
150, 000 I 593, 037 524, 905 593, 037
150, 000 613, 782 544, 852 613, 782
150, 000 I 635, 253 565, 556 635, 253
150, 000 657, 477 587, 047 657, 477
150, 000 I 680, 478 609, 355 680, 478
150, 000 704, 280 632, 511 704, 280
150, 000 I 728, 919 656, 546 728, 919
150, 000 754, 419 681, 495 754, 419
150, 000 I 780, 810 707, 392 780, 810
150, 000 808, 122 734, 272 808, 122
150, 000 I 836, 394 762, 175 836, 394
150, 000 865, 653 791, 137 865, 653
150, 000 I 895, 935 821, 201 895, 935
150, 000 927, 276 852, 406 927, 276
150, 000 I 959, 715 884, 798 959, 715
150, 000 993, 285 918, 420 993, 285
150, 000 I 1, 028, 034 953, 320 1, 028, 034
150, 000 1, 063, 995 989, 546 1, 063, 995
150, 000 I 1, 101, 216 1, 027, 149 1, 101, 216
150, 000 1, 139, 739 1, 066, 181 1,139,739
150, 000 I 1, 179, 609 1, 106, 696 1, 179, 609
150, 000 1, 220, 871 1, 148, 750 1, 220, 871
150, 000 I 1, 263, 579 1, 192, 402 1, 263, 579
150, 000 1, 307, 781 1, 237, 714 1, 307, 781
150, 000 I 1, 353, 528 1, 284, 747 1, 353, 528
150, 000 1, 400, 877 1, 333, 567 1, 400, 877
150, 000 I 1, 449, 882 1, 384, 243 1, 449, 882
150, 000 1, 500, 600 1, 436, 844 1, 500, 600
150, 000 I 1, 553, 094 1, 491, 444 I 1, 553, 094
150, 000 1, 607, 421 1, 548, 119 1, 607, 421
150, 000 I 1, 663, 650 1, 606, 947 1, 663, 650
150, 000 1, 721, 847 1, 668, 011 1, 721, 847
150, 000 I 1, 782, 078 1, 731, 396 1, 782, 078
150, 000 1, 844, 418 1, 797, 189 1, 844, 418
150, 000 I 1, 908, 936 1, 865, 482 1, 908, 936
150, 000 1, 975, 713 1, 936, 370 1, 975, 713
 弘康弘运增利终身寿险利益演示
年末身故或 年末假日交
保单年度 年末年龄 年交保费 累计保费(前 年度有效保 全残保险金 通工具意外 年末现金价
(前) ) 额(前) (前) 身故保险金 值(前)
(前)

年交保费(加 累计已交保 年度有效保 身故保险金 保单现金价

保单年度 年末年龄 列4 值（加/减保
/减保前) 费（加/减 额（加/减 （加/减保前
保前） 保前） ） 前）
1 29 30,000 30,000 113,760 Err:507 113,760 5,118
2 30 30,000 60,000 118,083 Err:507 118,083 13,311
3 31 30,000 90,000 122,570 Err:507 122,570 25,080
4 32 30,000 120,000 127,228 Err:507 127,228 42,639
5 33 30,000 150,000 132,062 Err:507 132,062 88,449
6 34 - 150,000 137,081 Err:507 137,081 118,986
7 35 - 150,000 142,290 Err:507 142,290 150,927
8 36 - 150,000 147,697 Err:507 147,697 184,296
9 37 - 150,000 153,309 Err:507 153,309 190,725
10 38 - 150,000 159,135 Err:507 159,135 197,379
11 39 - 150,000 165,182 Err:507 165,182 204,270
12 40 - 150,000 171,459 Err:507 171,459 211,401
13 41 - 150,000 177,975 Err:507 177,975 218,784
14 42 - 150,000 184,738 Err:507 184,738 226,437
15 43 - 150,000 191,758 Err:507 191,758 234,360
16 44 - 150,000 199,044 Err:507 199,044 242,559
17 45 - 150,000 206,608 Err:507 206,608 251,043
18 46 - 150,000 214,459 Err:507 214,459 259,827
19 47 - 150,000 222,609 Err:507 222,609 268,917
20 48 - 150,000 231,068 Err:507 231,068 278,322
21 49 - 150,000 239,848 Err:507 239,848 288,060
22 50 - 150,000 248,963 Err:507 248,963 298,137
23 51 - 150,000 258,423 Err:507 258,423 308,568
24 52 - 150,000 268,243 Err:507 268,243 319,362
25 53 - 150,000 278,436 Err:507 278,436 330,534
26 54 - 150,000 289,017 Err:507 289,017 342,099
27 55 - 150,000 300,000 Err:507 300,000 354,066
28 56 - 150,000 311,400 Err:507 311,400 366,453
29 57 - 150,000 323,233 Err:507 323,233 379,272
30 58 - 150,000 335,516 Err:507 335,516 392,541
31 59 - 150,000 348,265 Err:507 348,265 406,272
32 60 - 150,000 361,499 Err:507 361,499 420,486
33 61 - 150,000 375,236 Err:507 375,236 435,195
34 62 - 150,000 389,495 Err:507 389,495 450,420
35 63 - 150,000 404,296 Err:507 404,296 466,176
36 64 - 150,000 419,659 Err:507 419,659 482,484
37 65 - 150,000 435,606 Err:507 435,606 499,362
38 66 - 150,000 452,160 Err:507 452,160 516,831
39 67 - 150,000 469,342 Err:507 469,342 534,912
40 68 - 150,000 487,177 Err:507 487,177 553,623
41 69 - 150,000 505,689 Err:507 505,689 572,991
42 70 - 150,000 524,905 Err:507 524,905 593,037
43 71 - 150,000 544,852 Err:507 544,852 613,782
44 72 - 150,000 565,556 Err:507 565,556 635,253
45 73 - 150,000 587,047 Err:507 587,047 657,477
46 74 - 150,000 609,355 Err:507 609,355 680,478
47 75 - 150,000 632,511 Err:507 632,511 704,280
48 76 - 150,000 656,546 Err:507 656,546 728,919
49 77 - 150,000 681,495 Err:507 681,495 754,419
50 78 - 150,000 707,392 Err:507 707,392 780,810
51 79 - 150,000 734,272 Err:507 734,272 808,122
52 80 - 150,000 762,175 Err:507 762,175 836,394
53 81 - 150,000 791,137 Err:507 791,137 865,653
54 82 - 150,000 821,201 Err:507 821,201 895,935
55 83 - 150,000 852,406 Err:507 852,406 927,276
56 84 - 150,000 884,798 Err:507 884,798 959,715
57 85 - 150,000 918,420 Err:507 918,420 993,285
58 86 - 150,000 953,320 Err:507 953,320 1,028,034
59 87 - 150,000 989,546 Err:507 989,546 1,063,995
60 88 - 150,000 1,027,149 Err:507 1,027,149 1,101,216
61 89 - 150,000 1,066,181 Err:507 1,066,181 1,139,739
62 90 - 150,000 1,106,696 Err:507 1,106,696 1,179,609
63 91 - 150,000 1,148,750 Err:507 1,148,750 1,220,871
64 92 - 150,000 1,192,402 Err:507 1,192,402 1,263,579
65 93 - 150,000 1,237,714 Err:507 1,237,714 1,307,781
66 94 - 150,000 1,284,747 Err:507 1,284,747 1,353,528
67 95 - 150,000 1,333,567 Err:507 1,333,567 1,400,877
68 96 - 150,000 1,384,243 Err:507 1,384,243 1,449,882
69 97 - 150,000 1,436,844 Err:507 1,436,844 1,500,600
70 98 - 150,000 1,491,444 Err:507 1,491,444 1,553,094
71 99 - 150,000 1,548,119 Err:507 1,548,119 1,607,421
72 100 - 150,000 1,606,947 Err:507 1,606,947 1,663,650
73 101 - 150,000 1,668,011 Err:507 1,668,011 1,721,847
74 102 - 150,000 1,731,396 Err:507 1,731,396 1,782,078
75 103 - 150,000 1,797,189 Err:507 1,797,189 1,844,418
76 104 - 150,000 1,865,482 Err:507 1,865,482 1,908,936
77 105 - 150,000 1,936,370 Err:507 1,936,370 1,975,713
78 106 - 150,000 2,009,953 Err:507 2,009,953 2,009,952
 弘康弘运增利终身寿险利益演示(年末后)
年末假日交
年交保费(年 过程步骤- 累计保费(后 年度有效保 年末身故或 通工具意外
年末金额 累计金额 身故累计保 全残保险金
末后) ) 额(后) (后) 身故保险金
费 (后)

年交保费 累计已交保 年度有效保 身故保险金

列12 列2 （加/减保后 费（加/减保 列1 额（加/减保 （加/减保后 列3
） 后） 后） ）
Err:507 Err:507 Err:507 30,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 60,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 90,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 120,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 150,000 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -114,356 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -369,795 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -616,613 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -855,090 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -1,085,505 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -1,308,131 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -1,523,234 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -1,731,065 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -1,931,870 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -2,125,890 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -2,313,351 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -2,494,476 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -2,669,478 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -2,838,565 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,001,937 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,159,786 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,312,300 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,459,658 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,602,036 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,739,602 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -3,872,517 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,000,940 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,125,023 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,244,911 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,360,747 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,472,668 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,580,806 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,685,288 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,786,240 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,883,779 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -4,978,021 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,069,078 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,157,057 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,242,063 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,324,195 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,403,551 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,480,225 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,554,307 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,625,885 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,695,044 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,761,866 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,826,429 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,888,809 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -5,949,082 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,007,317 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,063,583 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,117,949 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,170,476 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,221,228 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,270,265 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,317,644 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,363,422 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,407,653 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,450,388 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,491,680 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,531,575 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,570,123 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,607,367 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,643,353 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,678,122 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,711,716 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,744,175 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,775,537 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,805,838 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,835,116 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,863,404 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,890,736 Err:507 Err:507 Err:507 Err:507
Err:507 Err:507 Err:507 -6,917,602 Err:507 Err:507 Err:507 Err:507
后)
年末现金价
值(后)

保单现金价
值（加/减保
后）
5,118
13,311
25,080
42,639
88,449
118,986
150,927
184,296
190,725
197,379
-155,730
-521,166
-899,368
-1,290,827
-1,695,993
-2,115,327
-2,549,315
-2,998,515
-3,463,418
-3,944,546
-4,442,559
-4,957,970
-5,491,436
-6,043,531
-6,614,948
-7,206,397
-7,818,485
-8,452,014
-9,107,677
-9,786,313
-10,488,636
-11,215,596
-11,967,928
-12,746,618
-13,552,503
-14,386,604
-15,249,868
-16,143,349
-17,068,113
-18,025,149
-19,015,743
-20,041,005
-21,102,059
-22,200,240
-23,336,904
-24,513,316
-25,730,751
-26,990,933
-28,295,165
-29,644,984
-31,041,937
-32,487,934
-33,984,437
-35,533,270
-37,136,271
-38,795,413
-40,512,443
-42,289,727
-44,129,037
-46,032,773
-48,003,102
-50,042,332
-52,152,782
-54,337,169
-56,597,969
-58,937,802
-61,359,559
-63,866,018
-66,460,101
-69,145,009
-71,923,691
-74,799,645
-77,776,250
-80,856,899
-84,045,405
-87,345,325
-90,760,775
-92,693,655
弘康弘运增利终身寿险利益演示

年末身故或全残保
保单年度 年末年龄 年交保费(减保前) 累计保费(减保前) 险金(减保前)
1 29 30,000 30,000 48,000
2 30 30,000 60,000 96,000
3 31 30,000 90,000 144,000
4 32 30,000 120,000 192,000
5 33 30,000 150,000 240,000
6 34 - 150,000 240,000
7 35 - 150,000 240,000
8 36 - 150,000 240,000
9 37 - 150,000 240,000
10 38 - 150,000 240,000
11 39 - 150,000 240,000
12 40 - 150,000 240,000
13 41 - 150,000 240,000
14 42 - 150,000 226,437
15 43 - 150,000 234,360
16 44 - 150,000 242,559
17 45 - 150,000 251,043
18 46 - 150,000 259,827
19 47 - 150,000 268,917
20 48 - 150,000 278,322
21 49 - 150,000 288,060
22 50 - 150,000 298,137
23 51 - 150,000 308,568
24 52 - 150,000 319,362
25 53 - 150,000 330,534
26 54 - 150,000 342,099
27 55 - 150,000 354,066
28 56 - 150,000 366,453
29 57 - 150,000 379,272
30 58 - 150,000 392,541
31 59 - 150,000 406,272
32 60 - 150,000 420,486
33 61 - 150,000 435,195
34 62 - 150,000 450,420
35 63 - 150,000 466,176
36 64 - 150,000 482,484
37 65 - 150,000 499,362
38 66 - 150,000 516,831
39 67 - 150,000 534,912
40 68 - 150,000 553,623
41 69 - 150,000 572,991
42 70 - 150,000 593,037
43 71 - 150,000 613,782
44 72 - 150,000 635,253
45 73 - 150,000 657,477
46 74 - 150,000 680,478
47 75 - 150,000 704,280
48 76 - 150,000 728,919
49 77 - 150,000 754,419
50 78 - 150,000 780,810
51 79 - 150,000 808,122
52 80 - 150,000 836,394
53 81 - 150,000 865,653
54 82 - 150,000 895,935
55 83 - 150,000 927,276
56 84 - 150,000 959,715
57 85 - 150,000 993,285
58 86 - 150,000 1,028,034
59 87 - 150,000 1,063,995
60 88 - 150,000 1,101,216
61 89 - 150,000 1,139,739
62 90 - 150,000 1,179,609
63 91 - 150,000 1,220,871
64 92 - 150,000 1,263,579
65 93 - 150,000 1,307,781
66 94 - 150,000 1,353,528
67 95 - 150,000 1,400,877
68 96 - 150,000 1,449,882
69 97 - 150,000 1,500,600
70 98 - 150,000 1,553,094
71 99 - 150,000 1,607,421
72 100 - 150,000 1,663,650
73 101 - 150,000 1,721,847
74 102 - 150,000 1,782,078
75 103 - 150,000 1,844,418
76 104 - 150,000 1,908,936
77 105 - 150,000 1,975,713
78 106 - 150,000 2,009,953
 弘康弘运增利终身寿险利益演示(年末减保后
年末假日交通工具
意外身故保险金(减 年末现金价值(减保
保前) 前) 年复利率 年末减保金额 累计减保金额
113,760 5,118 -0.82940 - -
118,083 13,311 -0.77815 - -
122,570 25,080 -0.72133 - -
127,228 42,639 -0.64468 - -
132,062 88,449 -0.41034 - -
137,081 118,986 -0.86779 - -
142,290 150,927 -0.85626 - -
147,697 184,296 -0.84642 - -
153,309 190,725 -0.85872 - -
159,135 197,379 -0.86841 - -
165,182 204,270 -0.77303 360,000 360,000
171,459 211,401 -0.76511 360,000 720,000
177,975 218,784 -0.75691 360,000 1,080,000
184,738 226,437 -0.74840 360,000 1,440,000
191,758 234,360 360,000 1,800,000
199,044 242,559 360,000 2,160,000
206,608 251,043 360,000 2,520,000
214,459 259,827 360,000 2,880,000
222,609 268,917 360,000 3,240,000
231,068 278,322 360,000 3,600,000
239,848 288,060 360,000 3,960,000
248,963 298,137 360,000 4,320,000
258,423 308,568 360,000 4,680,000
268,243 319,362 360,000 5,040,000
278,436 330,534 360,000 5,400,000
289,017 342,099 360,000 5,760,000
300,000 354,066 360,000 6,120,000
311,400 366,453 360,000 6,480,000
323,233 379,272 360,000 6,840,000
335,516 392,541 360,000 7,200,000
348,265 406,272 360,000 7,560,000
361,499 420,486 360,000 7,920,000
375,236 435,195 360,000 8,280,000
389,495 450,420 360,000 8,640,000
404,296 466,176 360,000 9,000,000
419,659 482,484 360,000 9,360,000
435,606 499,362 360,000 9,720,000
452,160 516,831 360,000 10,080,000
469,342 534,912 360,000 10,440,000
487,177 553,623 360,000 10,800,000
505,689 572,991 360,000 11,160,000
 524,905 593,037 360,000 11,520,000
544,852 613,782 360,000 11,880,000
565,556 635,253 360,000 12,240,000
587,047 657,477 360,000 12,600,000
609,355 680,478 360,000 12,960,000
632,511 704,280 360,000 13,320,000
656,546 728,919 360,000 13,680,000
681,495 754,419 360,000 14,040,000
707,392 780,810 360,000 14,400,000
734,272 808,122 360,000 14,760,000
762,175 836,394 360,000 15,120,000
791,137 865,653 360,000 15,480,000
821,201 895,935 360,000 15,840,000
852,406 927,276 360,000 16,200,000
884,798 959,715 360,000 16,560,000
918,420 993,285 360,000 16,920,000
953,320 1,028,034 360,000 17,280,000
989,546 1,063,995 360,000 17,640,000
1,027,149 1,101,216 360,000 18,000,000
1,066,181 1,139,739 360,000 18,360,000
1,106,696 1,179,609 360,000 18,720,000
1,148,750 1,220,871 360,000 19,080,000
1,192,402 1,263,579 360,000 19,440,000
1,237,714 1,307,781 360,000 19,800,000
1,284,747 1,353,528 360,000 20,160,000
1,333,567 1,400,877 360,000 20,520,000
1,384,243 1,449,882 360,000 20,880,000
1,436,844 1,500,600 360,000 21,240,000
1,491,444 1,553,094 360,000 21,600,000
1,548,119 1,607,421 360,000 21,960,000
1,606,947 1,663,650 360,000 22,320,000
1,668,011 1,721,847 360,000 22,680,000
1,731,396 1,782,078 360,000 23,040,000
1,797,189 1,844,418 360,000 23,400,000
1,865,482 1,908,936 360,000 23,760,000
1,936,370 1,975,713 360,000 24,120,000
2,009,953 2,009,952 360,000 24,480,000
益演示(年末减保后)
年末假日交通工具
年度有效保额(减 年末身故或全残保 意外身故保险金 年末现金价值(减
累计保费(减保后) 保后) 险金(减保后) (减保后) 保后)
30,000 113,760 48,000 113,760 5,118
60,000 118,083 96,000 118,083 13,311
90,000 122,570 144,000 122,570 25,080
120,000 127,228 192,000 127,228 42,639
150,000 132,062 240,000 132,062 88,449
150,000 137,081 240,000 137,081 118,986
150,000 142,290 240,000 142,290 150,927
150,000 147,697 240,000 147,697 184,296
150,000 153,309 240,000 153,309 190,725
150,000 159,135 240,000 159,135 197,379
150,000 -125,930 -125,930 -125,930 -155,730
150,000 -422,698 -422,698 -422,698 -521,166
150,000 -731,610 -731,610 -731,610 -899,368
150,000 -1,053,115 -1,053,115 -1,053,115 -1,290,827
150,000 -1,387,692 -1,387,692 -1,387,692 -1,695,993
150,000 -1,735,841 -1,735,841 -1,735,841 -2,115,327
150,000 -2,098,083 -2,098,083 -2,098,083 -2,549,315
150,000 -2,474,951 -2,423,490 -2,474,951 -2,998,515
150,000 -2,867,006 -2,704,618 -2,867,006 -3,463,418
150,000 -3,274,830 -2,976,246 -3,274,830 -3,944,546
150,000 -3,699,022 -3,238,691 -3,699,022 -4,442,559
150,000 -4,140,207 -3,492,266 -4,140,207 -4,957,970
150,000 -4,599,031 -3,737,269 -4,599,031 -5,491,436
150,000 -5,076,171 -3,973,991 -5,076,171 -6,043,531
150,000 -5,572,324 -4,202,711 -5,572,324 -6,614,948
150,000 -6,088,212 -4,423,700 -6,088,212 -7,206,397
150,000 -6,624,592 -4,637,220 -6,624,592 -7,818,485
150,000 -7,182,243 -4,843,522 -7,182,243 -8,452,014
150,000 -7,761,976 -5,042,851 -7,761,976 -9,107,677
150,000 -8,364,633 -5,235,442 -8,364,633 -9,786,313
150,000 -8,991,089 -5,421,524 -8,991,089 -10,488,636
150,000 -9,642,249 -5,601,316 -9,642,249 -11,215,596
150,000 -10,319,056 -5,775,032 -10,319,056 -11,967,928
150,000 -11,022,486 -5,093,893 -11,022,486 -12,746,618
150,000 -11,753,554 -5,232,896 -11,753,554 -13,552,503
150,000 -12,513,313 -5,367,201 -12,513,313 -14,386,604
150,000 -13,302,857 -5,496,967 -13,302,857 -15,249,868
150,000 -14,123,318 -5,622,346 -14,123,318 -16,143,349
150,000 -14,975,875 -5,743,488 -14,975,875 -17,068,113
150,000 -15,861,750 -5,860,535 -15,861,750 -18,025,149
150,000 -16,782,212 -5,973,626 -16,782,212 -19,015,743
150,000 -17,738,578 -6,082,894 -17,738,578 -20,041,005
150,000 -18,732,214 -6,188,469 -18,732,214 -21,102,059
150,000 -19,764,541 -6,290,475 -19,764,541 -22,200,240
150,000 -20,837,030 -6,389,034 -20,837,030 -23,336,904
150,000 -21,951,210 -6,484,261 -21,951,210 -24,513,316
150,000 -23,108,670 -6,576,270 -23,108,670 -25,730,751
150,000 -24,311,056 -6,665,169 -24,311,056 -26,990,933
150,000 -25,560,078 -6,751,062 -25,560,078 -28,295,165
150,000 -26,857,510 -6,834,053 -26,857,510 -29,644,984
150,000 -28,205,198 -6,914,239 -28,205,198 -31,041,937
150,000 -29,605,050 -6,991,715 -29,605,050 -32,487,934
150,000 -31,059,053 -7,066,571 -31,059,053 -33,984,437
150,000 -32,569,267 -7,138,898 -32,569,267 -35,533,270
150,000 -34,137,833 -7,208,780 -34,137,833 -37,136,271
150,000 -35,766,968 -7,276,300 -35,766,968 -38,795,413
150,000 -37,458,979 -7,341,538 -37,458,979 -40,512,443
150,000 -39,216,257 -7,404,571 -39,216,257 -42,289,727
150,000 -41,041,285 -7,465,474 -41,041,285 -44,129,037
150,000 -42,936,641 -7,524,318 -42,936,641 -46,032,773
150,000 -44,904,999 -7,581,173 -44,904,999 -48,003,102
150,000 -46,949,136 -7,636,106 -46,949,136 -50,042,332
150,000 -49,071,937 -7,689,183 -49,071,937 -52,152,782
150,000 -51,276,392 -7,740,466 -51,276,392 -54,337,169
150,000 -53,565,607 -7,790,016 -53,565,607 -56,597,969
150,000 -55,942,807 -7,837,891 -55,942,807 -58,937,802
150,000 -58,411,336 -7,884,147 -58,411,336 -61,359,559
150,000 -60,974,669 -7,928,841 -60,974,669 -63,866,018
150,000 -63,636,411 -7,972,023 -63,636,411 -66,460,101
150,000 -66,400,304 -8,013,746 -66,400,304 -69,145,009
150,000 -69,270,234 -8,054,059 -69,270,234 -71,923,691
150,000 -72,250,233 -8,093,010 -72,250,233 -74,799,645
150,000 -75,344,486 -8,130,644 -75,344,486 -77,776,250
150,000 -78,557,338 -8,167,006 -78,557,338 -80,856,899
150,000 -81,893,299 -8,202,139 -81,893,299 -84,045,405
150,000 -85,357,050 -8,236,085 -85,357,050 -87,345,325
150,000 -88,953,449 -8,268,883 -88,953,449 -90,760,775
150,000 -92,693,680 -8,301,123 -92,693,680 -92,693,655