生命保険を活用して勇退時の退職金を準備したい
経過年 | 保険料累計 | 解約返戻金 | 単純返戻率 | 損金累計 | 軽減税額 | 実質負担額 | 実質返戻率 |
---|---|---|---|---|---|---|---|
1 | 7,243,900 | 0 | 0.0% | 3,621,950 | 1,485,000 | 5,758,900 | 0.0% |
2 | 14,487,800 | 560,000 | 3.9% | 7,243,900 | 2,969,999 | 11,517,801 | 4.9% |
3 | 21,731,700 | 1,820,000 | 8.4% | 10,865,850 | 4,454,999 | 17,276,701 | 10.5% |
4 | 28,975,600 | 5,060,000 | 17.5% | 14,487,800 | 5,939,998 | 23,035,602 | 22.0% |
5 | 36,219,500 | 22,760,000 | 62.8% | 18,109,750 | 7,424,998 | 28,794,502 | 79.0% |
6 | 43,463,400 | 27,940,000 | 64.3% | 21,731,700 | 8,909,997 | 34,553,403 | 80.9% |
7 | 50,707,300 | 33,220,000 | 65.5% | 25,353,650 | 10,394,997 | 40,312,303 | 82.4% |
8 | 57,951,200 | 38,610,000 | 66.6% | 28,975,600 | 11,879,996 | 46,071,204 | 83.8% |
9 | 65,195,100 | 44,140,000 | 67.7% | 32,597,550 | 13,364,996 | 51,830,104 | 85.2% |
10 | 72,439,000 | 49,790,000 | 68.7% | 36,219,500 | 14,849,995 | 57,589,005 | 86.5% |
11 | 79,682,900 | 55,430,000 | 69.6% | 39,841,450 | 16,334,995 | 63,347,905 | 87.5% |
12 | 86,926,800 | 88,960,000 | 102.3% | 43,463,400 | 17,819,994 | 69,106,806 | 128.7% |
13 | 94,170,700 | 95,710,000 | 101.6% | 56,140,225 | 23,017,492 | 71,153,208 | 134.5% |
14 | 101,414,600 | 99,530,000 | 98.1% | 68,817,050 | 28,214,991 | 73,199,609 | 136.0% |
15 | 108,658,500 | 97,260,000 | 89.5% | 81,493,875 | 33,412,489 | 75,246,011 | 129.3% |
16 | 115,902,400 | 85,220,000 | 73.5% | 94,170,700 | 38,609,987 | 77,292,413 | 110.3% |
17 | 123,146,300 | 70,180,000 | 57.0% | 106,847,525 | 43,807,485 | 79,338,815 | 88.5% |
18 | 130,390,200 | 51,530,000 | 39.5% | 119,524,350 | 49,004,984 | 81,385,216 | 63.3% |
19 | 137,634,100 | 28,500,000 | 20.7% | 132,201,175 | 54,202,482 | 83,431,618 | 34.2% |
20 | 144,878,000 | 0 | 0.0% | 144,878,000 | 59,399,980 | 85,478,020 | 0.0% |