[友邦]友邦人壽富利優沛美元利變UWLS/繳費6年/40歲/女/2023-11-23
2023-11-23 14:21
儲蓄投資
友邦人壽友邦人壽富利優沛美元利變UWLS
投保年齡
41歲
投保性別
女
投保日期
2023-11-23
繳費年期
6年
年繳保費
43,173
| 年度 | 年初保費 | 生存金 | 解約金/滿期金 | IRR |
|---|---|---|---|---|
| 1 | 43,173 | 0 | 19,410 | - |
| 2 | 43,173 | 0 | 50,680 | - |
| 3 | 43,173 | 0 | 82,500 | - |
| 4 | 43,173 | 0 | 122,510 | - |
| 5 | 43,173 | 0 | 177,300 | - |
| 6 | 43,173 | 0 | 239,190 | - |
| 7 | 0 | 7,258 | 245,670 | - |
| 8 | 0 | 7,258 | 249,790 | 0.37% |
| 9 | 0 | 7,258 | 253,970 | 0.98% |
| 10 | 0 | 7,258 | 258,200 | 1.41% |
| 11 | 0 | 7,258 | 255,170 | 1.44% |
| 12 | 0 | 7,258 | 252,200 | 1.46% |
| 13 | 0 | 7,258 | 249,160 | 1.48% |
| 14 | 0 | 7,258 | 246,070 | 1.49% |
| 15 | 0 | 7,258 | 242,910 | 1.5% |
| 16 | 0 | 7,258 | 239,680 | 1.51% |
| 17 | 0 | 7,258 | 236,390 | 1.52% |
| 18 | 0 | 7,258 | 233,020 | 1.53% |
| 19 | 0 | 7,258 | 229,590 | 1.53% |
| 20 | 0 | 7,258 | 226,090 | 1.54% |
| 21 | 0 | 7,258 | 0 | - |
| 22 | 0 | 7,258 | 0 | - |
| 23 | 0 | 7,258 | 0 | - |
| 24 | 0 | 7,258 | 0 | - |
| 25 | 0 | 7,258 | 207,680 | 1.56% |
| 26 | 0 | 7,258 | 0 | - |
| 27 | 0 | 7,258 | 0 | - |
| 28 | 0 | 7,258 | 0 | - |
| 29 | 0 | 7,258 | 0 | - |
| 30 | 0 | 7,258 | 187,170 | 1.56% |
| 31 | 0 | 7,258 | 0 | - |
| 32 | 0 | 7,258 | 0 | - |
| 33 | 0 | 7,258 | 0 | - |
| 34 | 0 | 7,258 | 0 | - |
| 35 | 0 | 7,258 | 165,360 | 1.56% |
| 36 | 0 | 7,258 | 0 | - |
| 37 | 0 | 7,258 | 0 | - |
| 38 | 0 | 7,258 | 0 | - |
| 39 | 0 | 7,258 | 0 | - |
| 40 | 0 | 7,258 | 141,600 | 1.57% |
| 41 | 0 | 7,258 | 0 | - |
| 42 | 0 | 7,258 | 0 | 0.1% |
| 43 | 0 | 7,258 | 0 | 0.16% |
| 44 | 0 | 7,258 | 0 | 0.27% |
| 45 | 0 | 7,258 | 115,300 | 1.56% |
| 46 | 0 | 7,258 | 0 | 0.48% |
| 47 | 0 | 7,258 | 0 | 0.58% |
| 48 | 0 | 7,258 | 0 | 0.67% |
| 49 | 0 | 7,258 | 0 | 0.75% |
| 50 | 0 | 7,258 | 86,190 | 1.56% |
| 51 | 0 | 7,258 | 0 | 0.9% |
| 52 | 0 | 7,258 | 0 | 0.97% |
| 53 | 0 | 7,258 | 0 | 1.04% |
| 54 | 0 | 7,258 | 0 | 1.1% |
| 55 | 0 | 7,258 | 55,670 | 1.56% |
| 56 | 0 | 7,258 | 49,320 | 1.56% |
| 57 | 0 | 7,258 | 42,860 | 1.56% |
| 58 | 0 | 7,258 | 36,280 | 1.56% |
| 59 | 0 | 7,258 | 29,590 | 1.56% |
| 60 | 0 | 0 | 22,780 | 1.52% |
總繳金額
259,038
最高內部報酬率(IRR)
於第 40 年度末
1.57%
當年淨報酬
於第 40 年度末
129,320
備註：
友邦人壽富利優沛美元利變UWLS,女40歲,預定利率1.75%
回覆...
對這些回覆都不滿意？
免費諮詢
