|
|
|
| |
 |
|
|
| 道瓊指數 |
8,149.09
|
679.95
|
|
| 那斯達克 |
1,398.07
|
137.5
|
|
| 史坦普指數 |
816.21
|
80.03
|
|
| 日經225指數 |
8,397.22
|
115.05
|
|
| 台股指數 |
4,518.43
|
57.94
|
|
|
2008/12/1
|
|
大盤資料來源
|
|
|
 |
 |
|
|
|
| |
|
|
| |
|
|
 |
|
|
| |
 |
錢小姐,30歲,計劃投保聚保盆甲型200萬
每年繳交保費30,000元,繳費20年。在扣除契約附加費用、保單行政費用、壽險費用後,剩下餘
額將全數進入分離帳戶進行投資,之後每月將從保單帳戶價值中扣除保單行政費用、壽險費用。
預設投資報酬率為+6%,0%,-6%時,其保單帳戶價值及身故全殘保險金如下︰ |
|
(新台幣/元)
|
|
| 年度 |
年齡 |
契約
附加
費用 |
行政
費用 |
預估投資報酬率+6% |
預估投資報酬率+0% |
預估投資報酬率-6% |
壽險
費用 |
保單帳
戶價值 |
身故(全殘)
保險金 |
壽險
費用 |
保單帳
戶價值 |
身故(全殘)
保險金 |
壽險
費用 |
保單帳
戶價值 |
身故(全殘)
保險金 |
| 1 |
30 |
15,600 |
1,200 |
1,049 |
12,966 |
2,000,000 |
1,049 |
12,156 |
2,000,000 |
1,049 |
11,382 |
2,000,000 |
| 2 |
31 |
15,600 |
1,200 |
1,136 |
26,640 |
2,000,000 |
1,137 |
24,216 |
2,000,000 |
1,138 |
22,012 |
2,000,000 |
| 3 |
32 |
4,800 |
1,200 |
1,215 |
52,542 |
2,000,000 |
1,218 |
46,999 |
2,000,000 |
1,220 |
42,113 |
2,000,000 |
| 4 |
33 |
1,500 |
1,200 |
1,289 |
83,472 |
2,000,000 |
1,294 |
73,003 |
2,000,000 |
1,299 |
64,072 |
2,000,000 |
| 5 |
34 |
1,500 |
1,200 |
1,358 |
116,236 |
2,000,000 |
1,368 |
98,935 |
2,000,000 |
1,376 |
84,674 |
2,000,000 |
| 6 |
35 |
- |
1,200 |
1,444 |
152,525 |
2,000,000 |
1,460 |
126,271 |
2,000,000 |
1,474 |
105,391 |
2,000,000 |
| 7 |
36 |
- |
1,200 |
1,523 |
190,969 |
2,000,000 |
1,550 |
153,523 |
2,000,000 |
1,570 |
124,805 |
2,000,000 |
| 8 |
37 |
- |
1,200 |
1,597 |
231,709 |
2,000,000 |
1,636 |
180,691 |
2,000,000 |
1,666 |
142,994 |
2,000,000 |
| 9 |
38 |
- |
1,200 |
1,684 |
274,871 |
2,000,000 |
1,741 |
207,751 |
2,000,000 |
1,782 |
160,009 |
2,000,000 |
| 10 |
39 |
- |
1,200 |
1,742 |
320,636 |
2,000,000 |
1,820 |
234,727 |
2,000,000 |
1,875 |
175,939 |
2,000,000 |
| 11 |
40 |
- |
1,200 |
1,831 |
369,133 |
2,000,000 |
1,938 |
261,588 |
2,000,000 |
2,010 |
190,809 |
2,000,000 |
| 12 |
41 |
- |
1,200 |
1,909 |
420,538 |
2,000,000 |
2,052 |
288,336 |
2,000,000 |
2,144 |
204,682 |
2,000,000 |
| 13 |
42 |
- |
1,200 |
1,994 |
475,027 |
2,000,000 |
2,181 |
314,952 |
2,000,000 |
2,298 |
217,597 |
2,000,000 |
| 14 |
43 |
- |
1,200 |
2,099 |
532,766 |
2,000,000 |
2,346 |
341,406 |
2,000,000 |
2,493 |
229,567 |
2,000,000 |
| 15 |
44 |
- |
1,200 |
2,186 |
593,978 |
2,000,000 |
2,504 |
367,700 |
2,000,000 |
2,687 |
240,652 |
2,000,000 |
| 16 |
45 |
- |
1,200 |
2,285 |
658,862 |
2,000,000 |
2,695 |
393,804 |
2,000,000 |
2,921 |
250,863 |
2,000,000 |
| 17 |
46 |
- |
1,200 |
2,391 |
727,641 |
2,000,000 |
2,916 |
419,688 |
2,000,000 |
3,195 |
260,213 |
2,000,000 |
| 18 |
47 |
- |
1,200 |
2,480 |
800,570 |
2,000,000 |
3,148 |
445,341 |
2,000,000 |
3,488 |
268,733 |
2,000,000 |
| 19 |
48 |
- |
1,200 |
2,576 |
877,896 |
2,000,000 |
3,426 |
470,715 |
2,000,000 |
3,841 |
276,414 |
2,000,000 |
| 20 |
49 |
- |
1,200 |
2,641 |
959,924 |
2,000,000 |
3,712 |
495,803 |
2,000,000 |
4,213 |
283,286 |
2,000,000 |
| 25 |
54 |
- |
1,200 |
2,863 |
1,271,152 |
2,000,000 |
5,713 |
465,355 |
2,000,000 |
6,755 |
179,698 |
2,000,000 |
| 30 |
59 |
- |
1,200 |
2,121 |
1,692,736 |
2,000,000 |
9,287 |
421,384 |
2,000,000 |
11,230 |
88,069 |
2,000,000 |
| 35 |
64 |
- |
1,200 |
0 |
2,272,121 |
2,272,121 |
16,047 |
349,875 |
2,000,000 |
|
停效 |
停效 |
| 40 |
69 |
- |
1,200 |
- |
3,057,733 |
3,057,733 |
27,742 |
231,588 |
2,000,000 |
|
停效 |
停效 |
| 45 |
74 |
- |
1,200 |
- |
4,117,411 |
4,117,411 |
50,861 |
23,886 |
2,000,000 |
|
停效 |
停效 |
| 50 |
79 |
- |
1,200 |
- |
5,546,760 |
5,546,760 |
|
停效 |
停效 |
|
停效 |
停效 |
| 55 |
84 |
- |
1,200 |
- |
7,474,735 |
7,474,735 |
|
停效 |
停效 |
|
停效 |
停效 |
| 60 |
89 |
- |
1,200 |
- |
10,075,283 |
10,075,283 |
|
停效 |
停效 |
|
停效 |
停效 |
| 65 |
94 |
- |
1,200 |
- |
13,583,030 |
13,583,030 |
|
停效 |
停效 |
|
停效 |
停效 |
|
| |
★此範例所計算之身故/完全殘廢保險金及保單帳戶價值數值僅供參考,往後實際之投資報酬率可能較高或較低。
★在預估投資報酬率 0%情形下,被保險人至75歲時,因保單帳戶價值不足支付相關費用而保單停效。
★在預估投資報酬率-6%情形下,被保險人至64歲時,因保單帳戶價值不足支付相關費用而保單停效。
|
|
|
|
|
|
| |
|
 |
|