| 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 | 1,522 | 1,522 | 1,535 | 1,535 | 1,537 | 1,537 |
| 2 | 8 | 0 | 1,522 | 3,044 | 1,559 | 3,094 | 1,564 | 3,101 | |
| 3 | 9 | 0 | 1,522 | 4,566 | 1,584 | 4,678 | 1,593 | 4,694 | |
| 4 | 10 | 0 | 1,522 | 6,088 | 1,608 | 6,286 | 1,622 | 6,316 | |
| 5 | 11 | 0 | 1,522 | 7,610 | 1,633 | 7,919 | 1,651 | 7,966 | |
| 6 | 12 | 0 | 1,522 | 9,132 | 1,659 | 9,578 | 1,681 | 9,647 | |
| 7 | 13 | 0 | 1,522 | 10,655 | 1,685 | 11,263 | 1,711 | 11,358 | |
| 8 | 14 | 0 | 1,522 | 12,177 | 1,711 | 12,973 | 1,742 | 13,099 | |
| 9 | 15 | 0 | 1,522 | 13,699 | 1,738 | 14,711 | 1,773 | 14,873 | |
| 10 | 16 | 0 | 1,522 | 15,221 | 1,765 | 16,476 | 1,805 | 16,678 | |
| 11 | 17 | 0 | 1,522 | 16,743 | 1,792 | 18,268 | 1,838 | 18,516 | |
| 12 | 18 | 0 | 1,522 | 18,265 | 1,820 | 20,088 | 1,871 | 20,387 | |
| 13 | 19 | 0 | 1,522 | 19,787 | 1,849 | 21,937 | 1,905 | 22,291 | |
| 14 | 20 | 0 | 1,522 | 21,309 | 1,878 | 23,814 | 1,939 | 24,231 | |
| 15 | 21 | 0 | 1,522 | 22,831 | 1,907 | 25,721 | 1,974 | 26,204 | |
| 16 | 22 | 0 | 1,522 | 24,353 | 1,937 | 27,657 | 2,010 | 28,214 | |
| 17 | 23 | 0 | 1,522 | 25,875 | 1,967 | 29,624 | 2,046 | 30,260 | |
| 18 | 24 | 0 | 1,522 | 27,397 | 1,997 | 31,622 | 2,083 | 32,343 | |
| 19 | 25 | 0 | 1,522 | 28,920 | 2,029 | 33,650 | 2,120 | 34,464 | |
| 20 | 26 | 0 | 1,522 | 30,442 | 2,060 | 35,711 | 2,159 | 36,622 | |
| 21 | 27 | 0 | 1,522 | 31,964 | 2,092 | 37,803 | 2,198 | 38,820 | |
| 22 | 28 | 0 | 1,522 | 33,486 | 2,125 | 39,928 | 2,237 | 41,057 | |
| 23 | 29 | 0 | 1,522 | 35,008 | 2,158 | 42,087 | 2,278 | 43,335 | |
| 24 | 30 | 0 | 1,522 | 36,530 | 2,192 | 44,279 | 2,319 | 45,654 | |
| 25 | 31 | 0 | 1,522 | 38,052 | 2,226 | 46,505 | 2,361 | 48,015 |