|
|
|
|
加入
年数
|
保険料
|
死亡保険金
|
解約払戻金
5%現行金利
|
平均
運用率
(年)
|
1
|
$3,000,000
|
$10,000,000
|
$2,625,847
|
.
|
2
|
$0
|
$10,000,000
|
$2,703,832
|
.
|
3
|
$0
|
$10,000,000
|
$2,782,628
|
.
|
4
|
$0
|
$10,000,000
|
$2,870,417
|
.
|
5
|
$0
|
$10,000,000
|
$2,973,914
|
.
|
6
|
$0
|
$10,000,000
|
$3,079,444
|
.
|
7
|
$0
|
$10,000,000
|
$3,263,546
|
.
|
8
|
$0
|
$10,000,000
|
$3,455,547
|
.
|
9
|
$0
|
$10,000,000
|
$3,655,835
|
.
|
10
|
$0
|
$10,000,000
|
$3,867,482
|
2.9%
|
11
|
$0
|
$10,000,000
|
$4,062,553
|
.
|
12
|
$0
|
$10,000,000
|
$4,266,197
|
.
|
13
|
$0
|
$10,000,000
|
$4,478,225
|
.
|
14
|
$0
|
$10,000,000
|
$4,692,594
|
.
|
15
|
$0
|
$10,000,000
|
$4,918,517
|
4.3%
|
16
|
$0
|
$10,000,000
|
$5,153,139
|
.
|
17
|
$0
|
$10,000,000
|
$5,396,819
|
.
|
18
|
$0
|
$10,000,000
|
$5,650,208
|
.
|
19
|
$0
|
$10,000,000
|
$5,914,028
|
.
|
20
(74才)
|
$0
|
$10,000,000
|
$6,189,226
|
5.4%
|
30
(84才)
|
$0
|
$10,000,000
|
$10,266,714
|
8.1%
|
40
(94才)
|
$0
|
$10,000,000
|
$17,591,254
|
12.2%
|
50
(104才)
|
$0
|
$10,000,000
|
$30,892,694
|
23.2%
|
|
|
|
|
|
© Cosmo Financial 2005-2007
|
|