风险保费帐户价值1385,0005,00010,000.002,7507,25096--5086,8222395,0005,00020,000.001,5008,50096--55615,0493405,0005,00030,000.001,0009,00096--61023,9424415,000--35,000.005004,50096--66828,3865425,000--40,000.005004,50096--73332,8786435,000--45,000.002504,75096--80537,6667445,000--50,000.002504,75096--88642,4938455,000--55,000.002504,75096--97347,3549465,000--60,000.002504,75096--1,06952,24110475,000--65,000.002504,75096--1,17657,14311485,000--70,000.00--5,00096--1,29262,30712495,000--75,000.00--5,00096--1,42167,47213505,000--80,000.00--5,00096--1,56272,62414515,000--85,000.00--5,00096--1,71777,74915525,000--90,000.00--5,00096--1,88982,83016535,000--95,000.00--5,00096--2,07687,84917545,000--100,000.00--5,00096--2,28292,78618555,000--105,000.00--5,00096--2,50997,61819565,000--110,000.00--5,00096--2,759102,31920575,000--115,000.00--5,00096--3,032106,86221585,000--120,000.00--5,00096--3,332111,21622595,000--125,000.00--5,00096--3,662115,34523605,000--130,000.00--5,00096--4,025119,21124615,000--135,000.00--5,00096--4,423122,77225625,000--140,000.00--5,00096--4,859125,98026635,000--145,000.00--5,00096--5,338128,78527645,000--150,000.00--5,00096--5,863131,12828655,000--155,000.00--5,00096--6,438132,94729665,000--160,000.00--5,00096--7,069134,17330675,000--165,000.00--5,00096--7,759134,73031685,000--170,000.00--5,00096--8,515134,53432695,000--175,000.00--5,00096--9,343133,49533705,000--180,000.00--5,00096--10,248131,51234715,000--185,000.00--5,00096--11,237128,47735725,000--190,000.00--5,00096--12,318124,26936735,000--195,000.00--5,00096--13,498118,75937745,000--200,000.00--5,00096--14,784111,80638755,000--205,000.00--5,00096--16,187103,25439765,000--210,000.00--5,00096--17,71492,93840775,000--215,000.00--5,00096--19,37580,67841785,000--220,000.00--5,00096--21,18166,27842795,000--225,000.00--5,00096--23,14149,52643805,000--230,000.00--5,00096--25,26630,19744815,000--235,000.00--5,00096--27,5658,04845825,000--240,000.00--5,00096------46835,000--245,000.00--
5,00096------
进入保单
帐户的价值保单
管理费部分领取投资收益演示 （预
保单年度末年龄期交保费追加保费
累计保费
初始费用
47845,000--250,000.00--5,00096------48855,000--255,000.00--5,00096------49865,000--260,000.00--5,00096------50875,000--265,000.00--5,00096------51885,000--270,000.00--5,00096------52895,000--275,000.00--5,00096------53905,000--280,000.00--5,00096------54915,000--285,000.00--5,00096------55925,000--290,000.00--5,00096------56935,000--295,000.00--5,00096------57945,000--300,000.00--5,00096------58955,000--305,000.00--5,00096------59965,000--310,000.00--5,00096------60975,000--315,000.00--5,00096------61985,000--320,000.00--5,00096------62995,000--325,000.00--5,00096------631005,000--330,000.00--5,00096------641015,000--335,000.00--5,00096------651025,000--340,000.00--5,00096------661035,000--345,000.00--5,00096------671045,000--350,000.00--5,00096------68105----350,000.00----96------
现金价值非因意外伤害身故或全残保险金因意外伤害身故或全残
保险金风险保费帐户价值现金价值非因意外伤害身故或全残保险金因意外伤害身故或全残
保险金风险保费帐户价值6,139226,822233,6435086,9476,252226,947233,8935087,07414,597235,049250,09755615,44914,986235,449250,89855615,86123,463243,942267,88361024,78724,291244,787269,57461025,66628,102248,386276,77266829,77429,476249,774279,54866831,23732,878252,878285,75573334,91134,911254,911289,82173337,08437,666257,666295,33280540,45740,457260,457300,91480543,48342,493262,493304,98788646,16246,162266,162312,32488650,19447,354267,354314,70997352,02452,024272,024324,04897357,22952,241272,241324,4821,06958,04258,042278,042336,0851,06964,59857,143277,143334,2861,17664,21264,212284,212348,4241,17672,31162,307282,307344,6141,29270,79170,791290,791361,5811,29280,64567,472287,472354,9441,42177,52377,523297,523375,0461,42189,36172,624292,624365,2471,56284,40384,403304,403388,8051,56298,46777,749297,749375,4971,71791,42291,422311,422402,8431,717107,97682,830302,830385,6591,88998,56998,569318,569417,1381,889117,89387,849307,849395,6972,076105,835105,835325,835431,6702,076128,22992,786312,786405,5722,282113,204113,204333,204446,4092,282138,99097,618317,618415,2362,509120,661120,661340,661461,3222,509150,179102,319322,319424,6392,759128,186128,186348,186476,3712,759161,801106,862326,862433,7243,032135,756135,756355,756491,5123,032173,857111,216331,216442,4323,332143,348143,348363,348506,6963,332186,347115,345335,345450,6903,662150,931150,931370,931521,8623,662199,266119,211339,211458,4224,025158,472158,472378,472536,9444,025212,608122,772342,772465,5434,423165,932165,932385,932551,8644,423226,361125,980345,980471,9614,859173,269173,269393,269566,5384,859240,512128,785348,785477,5705,338180,435180,435400,435580,8695,338255,041131,128351,128482,2555,863187,373187,373407,373594,7465,863269,923132,947352,947485,8946,438194,024194,024414,024608,0486,438285,130134,173354,173488,3457,069200,317200,317420,317620,6347,069300,622134,730354,730489,4607,759206,177206,177426,177632,3537,759316,357134,534354,534489,0698,515211,517211,517431,517643,0348,515332,282133,495353,495486,9909,343216,241216,241436,241652,4829,343348,333131,512351,512351,51210,248220,244220,244440,244440,24410,248364,439128,477348,477348,47711,237223,408223,408443,408443,40811,237380,518124,269344,269344,26912,318225,604225,604445,604445,60412,318396,471118,759338,759338,75913,498226,687226,687446,687446,68713,498412,189111,806331,806331,80614,784226,501226,501446,501446,50114,784427,548103,254323,254323,25416,187224,871224,871444,871444,87116,187442,40492,938312,938312,93817,714221,608221,608441,608441,60817,714456,59980,678300,678300,67819,375216,503216,503436,503436,50319,375469,95466,278286,278286,27821,181209,329209,329429,329429,32921,181482,26749,526269,526269,52623,141199,839199,839419,839419,83923,141493,31430,197250,197250,19725,266187,763187,763407,763407,76325,266502,8488,048228,048228,04827,565172,811172,811392,811392,81127,565510,594------30,052154,666154,666374,666374,66630,052516,249------32,735132,989132,989352,989352,989
32,735519,481
示 （预期为低收益率2.5%）
投资收益演示 （预期为中收益率4.25%）
投资收益演示 （
------35,626107,415107,415327,415327,41535,626519,925 ------38,73477,55177,551297,551297,55138,734517,187 ------42,07142,97942,979262,979262,97942,071510,832 ------45,6433,2523,252223,252223,25245,643500,394 ----------------49,460485,368 ----------------53,530465,213 ----------------57,854439,345 ----------------62,440407,146 ----------------67,285367,955 ----------------72,391321,071 ----------------77,754265,755 ----------------83,366201,230 ----------------89,219126,678 ----------------95,30241,244 --------------------
--------------------
--------------------
--------------------
--------------------
--------------------
--------------------
--------------------
现金价值非因
意外
伤害
身故
或全
残保
险金
因意
外伤
害身
故或
全残
保险
金
6,366227,074234,147
15,385235,861251,722
25,152245,666271,331
30,924251,237282,473
37,084257,084294,168
43,483263,483306,966
50,194270,194320,389
57,229277,229334,457
64,598284,598349,196
72,311292,311364,622
80,645300,645381,290
89,361309,361398,721
98,467318,467416,934
107,976327,976435,951
117,893337,893455,787
128,229348,229476,459
138,990358,990497,979
150,179370,179520,358
161,801381,801543,602
173,857393,857567,715
186,347406,347592,694
199,266419,266618,532
212,608432,608645,215
226,361446,361672,721
240,512460,512701,023
255,041475,041730,082
269,923489,923759,847
285,130505,130790,260
300,622520,622821,244
316,357536,357852,714
332,282552,282884,563
348,333568,333916,665
364,439584,439584,439
380,518600,518600,518
396,471616,471616,471
412,189632,189632,189
427,548647,548647,548
442,404662,404662,404
456,599676,599676,599
469,954689,954689,954
482,267702,267702,267
493,314713,314713,314
502,848722,848722,848
510,594730,594730,594
516,249736,249736,249
519,481739,481739,481演示 （预期为高收益率6%）
519,925739,925739,925 517,187737,187737,187 510,832730,832730,832 500,394720,394720,394 485,368705,368705,368 465,213685,213685,213 439,345659,345659,345 407,146627,146627,146 367,955587,955587,955 321,071541,071541,071 265,755485,755485,755 201,230421,230421,230 126,678346,678346,678 41,244261,244261,244 ------
------
------
------
------
------
------
------