| 保單年度 | 保險 年齡 | 躉繳 保險費 | 附加費用 | 年金金額 (假設宣告利率2.50%) | 累計已領 年金金額 (假設宣告利率2.50%) | 年金金額 (假設宣告利率4.10%) | 累計已領 年金金額 (假設宣告利率4.10%) | 年金金額 (假設宣告利率4.35%) | 累計已領 年金金額 (假設宣告利率4.35%) |
|---|---|---|---|---|---|---|---|---|---|
| 1 | 7 | 30,000 | 1,650 | 1,799 | 1,799 | 1,814 | 1,814 | 1,816 | 1,816 |
| 2 | 8 | 0 | 1,799 | 3,598 | 1,843 | 3,657 | 1,849 | 3,666 | |
| 3 | 9 | 0 | 1,799 | 5,396 | 1,871 | 5,528 | 1,883 | 5,548 | |
| 4 | 10 | 0 | 1,799 | 7,195 | 1,900 | 7,428 | 1,917 | 7,465 | |
| 5 | 11 | 0 | 1,799 | 8,994 | 1,930 | 9,358 | 1,951 | 9,416 | |
| 6 | 12 | 0 | 1,799 | 10,793 | 1,960 | 11,319 | 1,986 | 11,402 | |
| 7 | 13 | 0 | 1,799 | 12,592 | 1,991 | 13,309 | 2,022 | 13,425 | |
| 8 | 14 | 0 | 1,799 | 14,390 | 2,022 | 15,331 | 2,059 | 15,483 | |
| 9 | 15 | 0 | 1,799 | 16,189 | 2,054 | 17,385 | 2,096 | 17,579 | |
| 10 | 16 | 0 | 1,799 | 17,988 | 2,085 | 19,470 | 2,134 | 19,713 | |
| 11 | 17 | 0 | 1,799 | 19,787 | 2,118 | 21,588 | 2,172 | 21,885 | |
| 12 | 18 | 0 | 1,799 | 21,586 | 2,151 | 23,739 | 2,211 | 24,096 | |
| 13 | 19 | 0 | 1,799 | 23,384 | 2,184 | 25,924 | 2,251 | 26,348 | |
| 14 | 20 | 0 | 1,799 | 25,183 | 2,219 | 28,143 | 2,292 | 28,640 | |
| 15 | 21 | 0 | 1,799 | 26,982 | 2,253 | 30,396 | 2,333 | 30,973 | |
| 16 | 22 | 0 | 1,799 | 28,781 | 2,288 | 32,684 | 2,375 | 33,349 | |
| 17 | 23 | 0 | 1,799 | 30,580 | 2,324 | 35,009 | 2,418 | 35,767 | |
| 18 | 24 | 0 | 1,799 | 32,378 | 2,360 | 37,369 | 2,462 | 38,229 | |
| 19 | 25 | 0 | 1,799 | 34,177 | 2,397 | 39,766 | 2,506 | 40,736 | |
| 20 | 26 | 0 | 1,799 | 35,976 | 2,435 | 42,201 | 2,552 | 43,287 |