大都会国际人寿美利多美元养老保险建议书试算表（1页）.xls

保户基本数据                    
姓名            大都会        
性别                    
"出生日期(民国年)"            54        年
            8        月
            8        日
投保年龄            49        岁

保户基本数据                            投保内容                        
姓名            大都会                保险金额(元)                10,000         
性别                            缴费年期                2年        
"出生日期(民国年)"            54        年        缴费别            年缴        
            8        月        "保险费合计(元)(要保书保费金额)"                8,500         
            8        日    
※保单价值准备金及解约金为给付满期保险金前之金额                                                            单位：美元        
"保单年度"    年龄     累计保险费             " 年度末身故保险金 "            " 年度末保单价值准备金 "            " 年度末解约金 "             满期保险金             " IRR(%) "
                                                                    
1    49     8,500              10,000              8,051.30              6,038.50              -             -----
2    50     17,000              20,000              17,464.10              13,098.10              -             -----
3    51     -              20,000              18,060.30              13,545.20              -