OOO保經
OOO通訊處
7年+
基隆市 臺北市 高雄市
0255686561
OOO保經
OOO通訊處
從業時間 7年+
服務地區 基隆市 臺北市 高雄市
聯絡電話 0255686561
性別
年齡(16~65歲)
商品年期
領回時間
自選報酬率
總繳金額
$ 2,400,000
領回金額
$ 39,562,850
首期管理費
$ 819,330
保障額度
$ 160,000
淨報酬
$ 37,162,850
/TWD
IRR(年化報酬率)
$ 22.99
%
標的資料更新中...
往右滑查看更多資訊
保單管理費因不同保險公司有所差異,詳情請參考商品條款。計算金額若有些許誤差,以保險公司之資訊為準。
年度 | 總繳保費 | 保險成本 | 解約金 | IRR | ||
---|---|---|---|---|---|---|
6% | 0% | -6% | ||||
1 | 120,000 | 290 | 950,649 | 921,097 | 890,995 | 692.22% |
2 | 240,000 | 841 | 1,929,715 | 1,814,932 | 1,702,550 | 254.13% |
3 | 360,000 | 1,633 | 2,970,140 | 2,712,278 | 2,469,582 | 151.53% |
4 | 480,000 | 2,308 | 4,074,774 | 3,612,872 | 3,194,911 | 107.71% |
5 | 600,000 | 3,438 | 5,246,135 | 4,516,041 | 3,880,717 | 83.72% |
6 | 720,000 | 4,801 | 6,487,020 | 5,421,289 | 4,529,219 | 68.66% |
7 | 840,000 | 6,409 | 7,800,327 | 6,328,118 | 5,142,482 | 58.35% |
8 | 960,000 | 8,275 | 9,189,062 | 7,236,030 | 5,722,432 | 50.86% |
9 | 1,080,000 | 10,411 | 10,656,340 | 8,144,529 | 6,270,859 | 45.18% |
10 | 1,200,000 | 12,832 | 12,205,400 | 9,053,114 | 6,789,426 | 40.73% |
11 | 1,320,000 | 10,406 | 14,037,000 | 10,101,790 | 7,381,307 | 37.36% |
12 | 1,440,000 | 12,606 | 15,995,720 | 11,164,230 | 7,948,142 | 34.57% |
13 | 1,560,000 | 15,081 | 18,089,010 | 12,240,080 | 8,490,852 | 32.23% |
14 | 1,680,000 | 18,898 | 20,323,760 | 13,328,100 | 9,009,012 | 30.23% |
15 | 1,800,000 | 23,253 | 22,963,130 | 14,589,880 | 9,610,001 | 28.63% |
16 | 1,920,000 | 28,183 | 25,811,240 | 15,883,830 | 10,195,670 | 27.22% |
17 | 2,040,000 | 32,326 | 28,882,140 | 17,210,170 | 10,767,270 | 25.98% |
18 | 2,160,000 | 38,404 | 32,188,120 | 18,566,940 | 11,322,580 | 24.88% |
19 | 2,280,000 | 45,181 | 35,743,370 | 19,953,180 | 11,861,090 | 23.89% |
20 | 2,400,000 | 52,705 | 39,562,850 | 21,367,920 | 12,382,270 | 22.99% |
21 | 2,400,000 | 17,888 | 43,892,370 | 22,591,170 | 12,403,280 | 22.25% |
22 | 2,400,000 | 9,395 | 46,403,400 | 22,511,250 | 11,565,820 | 21.25% |
23 | 2,400,000 | 1,013 | 49,067,380 | 22,428,940 | 10,771,230 | 20.37% |
24 | 2,400,000 | 0 | 51,885,500 | 22,344,940 | 10,018,620 | 19.57% |
25 | 2,400,000 | 0 | 54,865,540 | 22,257,650 | 9,300,750 | 18.86% |
26 | 2,400,000 | 0 | 58,016,810 | 22,167,770 | 8,617,259 | 18.21% |
27 | 2,400,000 | 0 | 61,349,150 | 22,075,230 | 7,965,704 | 17.62% |
28 | 2,400,000 | 0 | 64,872,960 | 21,979,140 | 7,341,358 | 17.08% |
29 | 2,400,000 | 0 | 68,599,250 | 21,879,390 | 6,742,105 | 16.58% |
30 | 2,400,000 | 0 | 72,539,640 | 21,774,210 | 6,160,789 | 16.13% |
31 | 2,400,000 | 42,347 | 76,662,620 | 21,683,600 | 5,616,980 | 15.7% |
32 | 2,400,000 | 10,148 | 81,055,710 | 21,589,650 | 5,090,673 | 15.31% |
33 | 2,400,000 | 0 | 85,711,840 | 21,492,200 | 4,580,306 | 14.95% |
34 | 2,400,000 | 0 | 90,635,500 | 21,389,930 | 4,079,294 | 14.62% |
35 | 2,400,000 | 0 | 95,842,070 | 21,280,820 | 3,578,444 | 14.31% |
36 | 2,400,000 | 0 | 101,347,800 | 21,165,790 | 3,081,951 | 14.02% |
37 | 2,400,000 | 0 | 107,169,890 | 21,043,910 | 2,585,922 | 13.74% |
38 | 2,400,000 | 0 | 113,326,510 | 20,913,550 | 2,083,676 | 13.49% |
39 | 2,400,000 | 0 | 119,836,870 | 20,773,600 | 1,571,357 | 13.25% |
40 | 2,400,000 | 0 | 126,721,320 | 20,618,040 | 1,024,551 | 13.02% |
41 | 2,400,000 | 9,772 | 133,991,050 | 20,488,643 | 495,217 | 12.81% |
42 | 2,400,000 | 0 | 141,688,770 | 20,349,613 | 0 | 12.61% |
43 | 2,400,000 | 0 | 149,828,800 | 20,199,241 | 0 | 12.42% |
44 | 2,400,000 | 0 | 158,436,550 | 20,035,608 | 0 | 12.24% |
45 | 2,400,000 | 0 | 167,538,880 | 19,857,640 | 0 | 12.07% |
46 | 2,400,000 | 0 | 177,164,230 | 19,661,857 | 0 | 11.9% |
47 | 2,400,000 | 0 | 187,342,640 | 19,445,450 | 0 | 11.75% |
48 | 2,400,000 | 0 | 198,105,880 | 19,205,185 | 0 | 11.6% |
49 | 2,400,000 | 0 | 209,487,570 | 18,936,657 | 0 | 11.46% |
50 | 2,400,000 | 0 | 221,523,240 | 18,635,397 | 0 | 11.33% |
51 | 2,400,000 | 0 | 234,250,460 | 18,295,425 | 0 | 11.2% |
52 | 2,400,000 | 0 | 247,708,970 | 17,909,635 | 0 | 11.08% |
53 | 2,400,000 | 0 | 261,940,790 | 17,469,520 | 0 | 10.96% |
54 | 2,400,000 | 0 | 276,990,360 | 16,963,930 | 0 | 10.85% |
55 | 2,400,000 | 0 | 292,904,650 | 16,378,288 | 0 | 10.74% |
56 | 2,400,000 | 0 | 309,733,360 | 15,695,580 | 0 | 10.64% |
57 | 2,400,000 | 0 | 327,529,030 | 14,892,377 | 0 | 10.54% |
58 | 2,400,000 | 0 | 346,347,220 | 13,941,477 | 0 | 10.45% |
59 | 2,400,000 | 0 | 366,246,680 | 12,809,786 | 0 | 10.36% |
60 | 2,400,000 | 0 | 387,289,530 | 11,444,449 | 0 | 10.27% |
61 | 2,400,000 | 0 | 409,541,490 | 9,832,486 | 0 | 10.19% |
62 | 2,400,000 | 0 | 433,072,010 | 7,851,577 | 0 | 10.1% |
63 | 2,400,000 | 0 | 457,954,570 | 5,391,346 | 0 | 10.03% |
64 | 2,400,000 | 0 | 484,266,850 | 2,296,925 | 0 | 9.95% |
65 | 2,400,000 | 0 | 512,091,000 | 0 | 0 | 9.88% |
66 | 2,400,000 | 0 | 541,513,900 | 0 | 0 | 9.81% |
67 | 2,400,000 | 0 | 572,627,400 | 0 | 0 | 9.74% |
68 | 2,400,000 | 0 | 605,528,640 | 0 | 0 | 9.67% |
69 | 2,400,000 | 0 | 0 | 0 | 0 | -100% |
70 | 2,400,000 | 0 | 0 | 0 | 0 | -100% |