[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 14:33
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
40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 | 19,662 | - |
2 | 43,173 | 0 | 51,852 | - |
3 | 43,173 | 0 | 85,446 | - |
4 | 43,173 | 0 | 128,130 | - |
5 | 43,173 | 0 | 186,539 | - |
6 | 43,173 | 0 | 253,043 | - |
7 | 0 | 0 | 264,617 | 0.47% |
8 | 0 | 0 | 273,916 | 1.02% |
9 | 0 | 0 | 283,361 | 1.39% |
10 | 0 | 7,540 | 292,944 | 1.99% |
11 | 0 | 7,540 | 302,463 | 2.42% |
12 | 0 | 7,540 | 311,984 | 2.74% |
13 | 0 | 7,540 | 321,371 | 2.98% |
14 | 0 | 7,540 | 330,644 | 3.16% |
15 | 0 | 7,540 | 339,781 | 3.29% |
16 | 0 | 7,540 | 348,780 | 3.4% |
17 | 0 | 7,540 | 357,651 | 3.48% |
18 | 0 | 7,540 | 366,372 | 3.54% |
19 | 0 | 7,540 | 374,961 | 3.58% |
20 | 0 | 7,540 | 383,408 | 3.61% |
21 | 0 | 7,540 | 0 | - |
22 | 0 | 7,540 | 0 | - |
23 | 0 | 7,540 | 0 | - |
24 | 0 | 7,540 | 0 | - |
25 | 0 | 7,540 | 423,597 | 3.67% |
26 | 0 | 7,540 | 0 | - |
27 | 0 | 7,540 | 0 | - |
28 | 0 | 7,540 | 0 | - |
29 | 0 | 7,540 | 0 | - |
30 | 0 | 7,540 | 459,640 | 3.63% |
31 | 0 | 7,540 | 0 | - |
32 | 0 | 7,540 | 0 | - |
33 | 0 | 7,540 | 0 | - |
34 | 0 | 7,540 | 0 | - |
35 | 0 | 7,540 | 492,177 | 3.55% |
36 | 0 | 7,540 | 0 | - |
37 | 0 | 7,540 | 0 | - |
38 | 0 | 7,540 | 0 | - |
39 | 0 | 7,540 | 0 | - |
40 | 0 | 7,540 | 520,393 | 3.46% |
41 | 0 | 7,540 | 0 | - |
42 | 0 | 7,540 | 0 | - |
43 | 0 | 7,540 | 0 | - |
44 | 0 | 7,540 | 0 | 0.1% |
45 | 0 | 7,540 | 543,438 | 3.36% |
46 | 0 | 7,540 | 0 | 0.29% |
47 | 0 | 7,540 | 0 | 0.39% |
48 | 0 | 7,540 | 0 | 0.49% |
49 | 0 | 7,540 | 0 | 0.57% |
50 | 0 | 7,540 | 560,750 | 3.26% |
51 | 0 | 7,540 | 0 | 0.73% |
52 | 0 | 7,540 | 0 | 0.81% |
53 | 0 | 7,540 | 0 | 0.88% |
54 | 0 | 7,540 | 0 | 0.94% |
55 | 0 | 7,540 | 573,578 | 3.17% |
56 | 0 | 7,540 | 575,511 | 3.15% |
57 | 0 | 7,540 | 577,201 | 3.14% |
58 | 0 | 7,540 | 578,632 | 3.12% |
59 | 0 | 7,540 | 579,817 | 3.1% |
60 | 0 | 0 | 580,740 | 3.07% |
總繳金額
259,038
最高內部報酬率(IRR)
於第 25 年度末
3.67%
當年淨報酬
於第 25 年度末
285,199
備註:
友邦人壽富利優沛美元利變UWLS, 女40歲,預定利率1.57%+宣告利率3.17%
回覆...
對這些回覆都不滿意?
免費諮詢