保险专业资源下载网站

富贵万能终身寿险UWS(970705)                            
客户姓名：         郝也仁    性别：    女    年龄：    65岁    
                            
宣告利率：        3.65%    保额：    500万    弹性缴费：    5,000,000元    
                            
※『年度末保单价值』会随每月宣告利率而变动，故本试算表仅提供参考不代表未来实际收益。                            
                        今天日期：    102年7月27日
                            
年度    年龄    弹性缴费    附加费用    危险保费    年度末保单价值    身故保险金    约年复利
                            
1     65     5,000,000     125,000     557     5,055,371     5,055,371     1.11%
2     66     -    -    0     5,243,011     5,243,011     2.40%
3     67     -    -    0     5,437,615     5,437,615     2.84%
4     68     -    -    0     5,639,442     5,639,442     3.05%
5     69     -    -    0     5,848,760     5,848,760     3.19%
6     70     -    -    0     6,065,848     6,065,848     3.27%
7     71     -    -    0     6,290,993     6,290,993     3.34%
8     72     -    -    0     6,524,495     6,524,495     3.38%
9     73     -    -    0     6,766,663     6,766,663     3.42%
10     74     -    -    0     7,017,821     7,017,821     3.45%
11     75     -    -    0     7,278,300     7,278,300     3.47%
12     76     -    -    0     7,548,448     7,548,448     3.49%
13     77     -    -    0     7,828,622     7,828,622     3.51%
14     78     -    -    0     8,119,196     8,119,196     3.52%
15     79     -    -    0     8,420,555     8,420,555     3.54%
16     80     -    -    0     8,733,099     8,733,099     3.55%
17     81     -    -    0     9,057,244     9,057,244     3.56%
18     82     -    -    0     9,393,421     9,393,421     3.57%