|
此文章由 williamstep 原创或转贴,不代表本站立场和观点,版权归 oursteps.com.au 和作者 williamstep 所有!转贴必须注明作者、出处和本声明,并保持内容完整
Bob John age
2017 2000 0 30
2018 2100 0 31
2019 2205 0 32
2020 2315.25 0 33
2021 2431.0125 0 34
2022 2552.563125 0 35
2023 2680.191281 0 36
2024 2814.200845 0 37
2025 2954.910888 0 38
2026 3102.656432 0 39
2027 3257.789254 0 40
2028 3420.678716 0 41
2029 3591.712652 0 42
2030 3771.298285 0 43
2031 3959.863199 0 44
2032 4157.856359 0 45
2033 4365.749177 0 46
2034 4584.036636 0 47
2035 4813.238467 0 48
2036 5053.900391 0 49
2037 5306.59541 0 50
2038 5571.925181 0 51
2039 5850.52144 0 52
2040 6143.047512 0 53
2041 6450.199887 0 54
2042 6772.709882 0 55
2043 7111.345376 0 56
2044 7466.912645 0 57
2045 7840.258277 0 58
2046 8232.271191 0 59
2047 8643.88475 0 60
2048 9076.078988 14521.72638 61
2049 9529.882937 15247.8127 62
2050 10006.37708 16010.20333 63
2051 10506.69594 16810.7135 64
2052 11032.03074 17651.24918 65
2053 11583.63227 18533.81164 66
2054 12162.81389 19460.50222 67
2055 12770.95458 20433.52733 68
2056 13409.50231 21455.20369 69
2057 14079.97742 22527.96388 70
2058 14783.9763 23654.36207 71
2059 15523.17511 15523.17511 72
2060 16299.33387 16299.33387 73
2061 17114.30056 17114.30056 74
2062 17970.01559 17970.01559 75
2063 18868.51637 18868.51637 76
2064 19811.94218 19811.94218 77
2065 20802.53929 20802.53929 78
2066 21842.66626 21842.66626 79
2067 22934.79957 22934.79957 80
sum $ 441630.791 $377474.3647
算了一下,bob, john在2017都是30岁,假如当年保费每年是2000, 以后以每年5%的速度递增,john一直到61岁的时候才买,付60%loading连付10年,到71岁时候取消loading,按照当年保费交
最后假设两人都活到80岁,总共,bob付44万多,john付37万多
|
评分
-
查看全部评分
|