Re: [討論] 國泰 月月康利變額年金已刪文
※ 引述《cs2260cs (一拳超人)》之銘言:
: 大家好!!
: 我今年30歲,手上有60萬的閒錢了,經業務介紹,想購買國泰的月月康利變額年金
: 業務介紹的重點有:
: 每月撥回保額的0,417%,每年約5%
: 加值給付1~3年0.2%,4~年0.5%
: 淨值超過10.3,撥回0.1%
: 缺點是
: 1~3年每年扣1.2%的管理費,共3.6%
: 1~3年解約,扣5~2%的解約金
: 因為是投資型保單,有虧損風險,但國泰保證(每年?每月?)虧損不超過保價金10%,超過
: 國泰自行吸收
: 我看過此保單的投資標的只有一檔
: 委託國泰投資帳戶-MIT多元收益組合(現金撥回)
: https://www.cathaylife.com.tw/life/wps/B2CWeb/fundDetailData?fundId=ACU006&fun
: 看到淨值大約是9.4左右,這樣績效好嗎? 值得購買嗎?
: 補充:這張保單是躉繳的,前置費用目前看來只有他說的3.6%,不知是否還有隱藏費用??
今天朋友推薦國泰的這支商品給我
小弟有興趣 就來算一下這支的IRR
* 先用舉例說明一下這隻的遊戲規則:
第一年我先躉繳100萬,假設當時基金淨值剛好為10元,美金匯率為31
則我躉繳的金額可以買(1000000/31)/10=3225.8單位的基金
1~3年每月扣0.1%單位作為行政費,所以第4年只剩下3109.67742單位
每年還要扣1.7%的基金淨值作為代操費用
(今年初淨值10,如果整年績效為0,則年底時淨值降為9.83)
每個月拿回的配息 = 總單位 X 0.04167 X 匯率31
* 開始計算前,先假設兩變數為恆定:
1.美金匯率0波動(恆為31)
2.代操手績效0%(正負平衡)
* 結果:
1年IRR=2.107908649%
2年IRR=2.097174328%
3年IRR=2.145135214%
4年IRR=2.378377328%
5年IRR=2.504985568%
6年IRR=2.578616223%
7年IRR=2.622308163%
8年IRR=2.647582651%
9年IRR=2.660832275%
10年IRR=2.66588247%
這樣的IRR,若非相信操盤手的功力
不如直接買美金儲蓄險
附上Excel檔
https://goo.gl/UiOA6h
小弟第一次版上獻醜
如有問題 還請各位版友提出指正
--
※ 發信站: 批踢踢實業坊(ptt.cc), 來自: 220.132.1.177
※ 文章網址: https://www.ptt.cc/bbs/Insurance/M.1475249700.A.63B.html
→
09/30 23:58, , 1F
09/30 23:58, 1F
→
09/30 23:58, , 2F
09/30 23:58, 2F
→
09/30 23:58, , 3F
09/30 23:58, 3F
→
09/30 23:58, , 4F
09/30 23:58, 4F
→
10/01 00:01, , 5F
10/01 00:01, 5F
→
10/01 00:01, , 6F
10/01 00:01, 6F
→
10/01 00:03, , 7F
10/01 00:03, 7F
→
10/01 00:08, , 8F
10/01 00:08, 8F
→
10/01 00:09, , 9F
10/01 00:09, 9F
→
10/01 00:09, , 10F
10/01 00:09, 10F
→
10/01 00:19, , 11F
10/01 00:19, 11F
→
10/01 00:21, , 12F
10/01 00:21, 12F
→
10/01 00:22, , 13F
10/01 00:22, 13F
→
10/01 00:33, , 14F
10/01 00:33, 14F
→
10/01 00:33, , 15F
10/01 00:33, 15F
→
10/01 00:33, , 16F
10/01 00:33, 16F
→
10/01 00:33, , 17F
10/01 00:33, 17F
→
10/01 00:44, , 18F
10/01 00:44, 18F

→
10/01 00:46, , 19F
10/01 00:46, 19F

→
10/01 00:46, , 20F
10/01 00:46, 20F
→
10/01 00:58, , 21F
10/01 00:58, 21F
→
10/01 00:59, , 22F
10/01 00:59, 22F
→
10/01 01:00, , 23F
10/01 01:00, 23F
→
10/01 01:00, , 24F
10/01 01:00, 24F
→
10/01 01:04, , 25F
10/01 01:04, 25F
→
10/01 01:05, , 26F
10/01 01:05, 26F
→
10/01 01:07, , 27F
10/01 01:07, 27F
→
10/01 01:07, , 28F
10/01 01:07, 28F
→
10/01 01:09, , 29F
10/01 01:09, 29F
→
10/01 01:09, , 30F
10/01 01:09, 30F
→
10/01 01:10, , 31F
10/01 01:10, 31F
→
10/01 01:10, , 32F
10/01 01:10, 32F
→
10/01 01:11, , 33F
10/01 01:11, 33F
→
10/01 01:14, , 34F
10/01 01:14, 34F
→
10/01 01:14, , 35F
10/01 01:14, 35F
→
10/01 01:17, , 36F
10/01 01:17, 36F
→
10/01 01:17, , 37F
10/01 01:17, 37F
→
10/01 01:17, , 38F
10/01 01:17, 38F
→
10/01 01:17, , 39F
10/01 01:17, 39F
→
10/01 01:18, , 40F
10/01 01:18, 40F
→
10/01 01:18, , 41F
10/01 01:18, 41F
→
10/01 01:18, , 42F
10/01 01:18, 42F
→
10/01 01:23, , 43F
10/01 01:23, 43F
→
10/01 01:23, , 44F
10/01 01:23, 44F
→
10/01 01:23, , 45F
10/01 01:23, 45F
→
10/01 01:27, , 46F
10/01 01:27, 46F
→
10/01 01:28, , 47F
10/01 01:28, 47F
→
10/01 01:28, , 48F
10/01 01:28, 48F
→
10/01 01:29, , 49F
10/01 01:29, 49F
→
10/01 01:30, , 50F
10/01 01:30, 50F
→
10/01 01:30, , 51F
10/01 01:30, 51F
→
10/01 01:32, , 52F
10/01 01:32, 52F
→
10/01 01:32, , 53F
10/01 01:32, 53F
→
10/01 01:34, , 54F
10/01 01:34, 54F
→
10/01 01:34, , 55F
10/01 01:34, 55F
→
10/01 01:36, , 56F
10/01 01:36, 56F
→
10/01 01:36, , 57F
10/01 01:36, 57F
→
10/01 01:36, , 58F
10/01 01:36, 58F
→
10/01 01:38, , 59F
10/01 01:38, 59F
→
10/01 01:38, , 60F
10/01 01:38, 60F
→
10/01 01:38, , 61F
10/01 01:38, 61F
→
10/01 01:40, , 62F
10/01 01:40, 62F
→
10/01 01:40, , 63F
10/01 01:40, 63F
→
10/01 01:41, , 64F
10/01 01:41, 64F
→
10/01 01:42, , 65F
10/01 01:42, 65F
→
10/01 01:43, , 66F
10/01 01:43, 66F
→
10/01 01:50, , 67F
10/01 01:50, 67F
→
10/01 01:50, , 68F
10/01 01:50, 68F
→
10/01 01:50, , 69F
10/01 01:50, 69F
→
10/01 01:50, , 70F
10/01 01:50, 70F
→
10/01 01:50, , 71F
10/01 01:50, 71F
→
10/01 01:50, , 72F
10/01 01:50, 72F
→
10/01 01:55, , 73F
10/01 01:55, 73F
→
10/01 01:55, , 74F
10/01 01:55, 74F
→
10/01 01:55, , 75F
10/01 01:55, 75F
→
10/01 01:55, , 76F
10/01 01:55, 76F
→
10/01 01:57, , 77F
10/01 01:57, 77F
→
10/01 01:57, , 78F
10/01 01:57, 78F
→
10/01 02:01, , 79F
10/01 02:01, 79F
→
10/01 02:01, , 80F
10/01 02:01, 80F
→
10/01 02:01, , 81F
10/01 02:01, 81F
→
10/01 02:03, , 82F
10/01 02:03, 82F
→
10/01 02:04, , 83F
10/01 02:04, 83F
→
10/01 02:05, , 84F
10/01 02:05, 84F
→
10/01 02:06, , 85F
10/01 02:06, 85F
→
10/01 02:17, , 86F
10/01 02:17, 86F
→
10/01 02:17, , 87F
10/01 02:17, 87F
→
10/01 02:17, , 88F
10/01 02:17, 88F
→
10/01 02:27, , 89F
10/01 02:27, 89F
→
10/01 02:30, , 90F
10/01 02:30, 90F
推
10/01 05:53, , 91F
10/01 05:53, 91F
→
10/01 05:54, , 92F
10/01 05:54, 92F
討論串 (同標題文章)
Insurance 近期熱門文章
PTT職涯區 即時熱門文章