王先生,30岁,希望在保证资金安全的前提下更多获益,一次交纳保险费10万元。
个人账户价值演示(假设无追加保费) 单位:人民币元 | 保险单年度 | 趸交保险费 | 初始费用 | 计入账户价值 | 保单年度末利益演示 | | 低档结算利率(最低保证利率,前5个保险单年度为2.5%,以后各保险单年度为1.25%。) | 中档结算利率(各保险单年度为4%) | | 现金价值 | 账户价值 | 身故保险金 | 公交意外身故保险金 | 现金价值 | 账户价值 | 身故保险金 | 公交意外身故保险金 | | 1 | 100,000 | 5,000 | 95,000 | 92,506 | 97,375 | 105,165 | 973,750 | 93,860 | 98,800 | 106,704 | 988,000 | | 2 | | | | 95,817 | 99,809 | 107,794 | 998,094 | 98,642 | 102,752 | 110,972 | 1,027,520 | | 3 | | | | 99,235 | 102,305 | 110,489 | 1,023,046 | 103,656 | 106,862 | 115,411 | 1,068,621 | | 4 | | | | 102,765 | 104,862 | 113,251 | 1,048,622 | 108,914 | 111,137 | 120,027 | 1,111,366 | | 5 | | | | 106,409 | 107,484 | 116,082 | 1,074,838 | 114,426 | 115,582 | 124,829 | 1,155,820 | | 6 | | | | 109,365 | 109,365 | 118,114 | 1,093,647 | 120,783 | 120,783 | 130,446 | 1,207,832 | | 7 | | | | 111,279 | 111,279 | 120,181 | 1,112,786 | 126,218 | 126,218 | 136,316 | 1,262,185 | | 8 | | | | 113,226 | 113,226 | 122,284 | 1,132,260 | 131,898 | 131,898 | 142,450 | 1,318,983 | | 9 | | | | 115,207 | 115,207 | 124,424 | 1,152,075 | 137,834 | 137,834 | 148,860 | 1,378,337 | | 10 | | | | 117,224 | 117,224 | 126,601 | 1,172,236 | 144,036 | 144,036 | 155,559 | 1,440,362 | | 20 | | | | 139,431 | 139,431 | 150,585 | 1,394,310 | 223,684 | 223,684 | 241,579 | 2,000,000 | | 30 | | | | 165,845 | 165,845 | 179,113 | 1,658,454 | 347,374 | 347,374 | 375,164 | 2,000,000 | | 40 | | | | 197,264 | 197,264 | 213,045 | 1,972,639 | 539,462 | 539,462 | 582,618 | 2,000,000 |
| 保险单年度 | 趸交保险费 | 初始费用 | 计入账户价值 | 保单年度末利益演示 | | 高结算利率(各保险单年度为6%) | | 现金价值 | 账户价值 | 身故保险金 | 公交意外身故保险金 | | 1 | 100,000 | 5,000 | 95,000 | 95,665 | 100,700 | 108,756 | 1,007,000 | | 2 | | | | 102,472 | 106,742 | 115,281 | 1,067,420 | | 3 | | | | 109,752 | 113,147 | 122,198 | 1,131,465 | | 4 | | | | 117,537 | 119,935 | 129,530 | 1,199,353 | | 5 | | | | 125,860 | 127,131 | 137,302 | 1,271,314 | | 6 | | | | 135,395 | 135,395 | 146,227 | 1,353,950 | | 7 | | | | 144,196 | 144,196 | 155,731 | 1,441,956 | | 8 | | | | 153,568 | 153,568 | 165,854 | 1,535,684 | | 9 | | | | 163,550 | 163,550 | 176,634 | 1,635,503 | | 10 | | | | 174,181 | 174,181 | 188,116 | 1,741,811 | | 20 | | | | 326,962 | 326,962 | 353,119 | 2,000,000 | | 30 | | | | 613,752 | 613,752 | 662,852 | 2,000,000 | | 40 | | | | 1,152,097 | 1,152,097 | 1,244,265 | 2,000,000 |
注:该利益演示基于公司的精算及其他假设,不代表公司的历史经营业绩,也不能理解为对未来的预期,最低保证利率之上的投资收益是不确定的,实际保单账户利益可能低于中、高档利益演示水平。 |