花到100歲:1330萬退休金收支試算
年齡 |
45 |
61 |
62 |
63 |
64 |
65 |
70 |
75 |
76 |
77 |
80 |
85 |
90 |
95 |
99 |
100 |
年初退休金餘額 |
生活費5萬依2%通膨增長 |
當年度提領生活費 |
剩餘的退休金於穩穩信用投資 |
年化報酬率以8%估算 |
年末退休金餘額 |
|
|
50,000 |
|
|
|
|
|
13,300,000 |
68,639 |
823,671 |
12,476,329 |
998,106 |
13,474,435 |
資產正成長 |
13,474,435 |
70,012 |
840,145 |
12,634,290 |
1,010,743 |
13,645,033 |
13,645,033 |
71,412 |
856,948 |
12,788,085 |
1,023,047 |
13,811,132 |
13,811,132 |
72,841 |
874,087 |
12,937,046 |
1,034,964 |
13,972,009 |
13,972,009 |
74,297 |
891,568 |
13,080,441 |
1,046,435 |
14,126,876 |
14,667,893 |
82,030 |
984,364 |
13,683,529 |
1,094,682 |
14,778,211 |
15,080,296 |
90,568 |
1,086,817 |
13,993,479 |
1,119,478 |
15,112,958 |
15,112,958 |
92,379 |
1,108,553 |
14,004,404 |
1,120,352 |
15,124,757 |
15,124,757 |
94,227 |
1,130,724 |
13,994,032 |
1,119,523 |
15,113,555 |
資產負成長 |
15,012,678 |
99,994 |
1,199,934 |
13,812,744 |
1,105,020 |
14,917,764 |
14,169,644 |
110,402 |
1,324,824 |
12,844,820 |
1,027,586 |
13,872,405 |
12,109,866 |
121,893 |
1,462,713 |
10,647,154 |
851,772 |
11,498,926 |
8,176,835 |
134,579 |
1,614,953 |
6,561,882 |
524,951 |
7,086,832 |
3,041,618 |
145,673 |
1,748,077 |
1,293,542 |
103,483 |
1,397,025 |
1,397,025 |
148,587 |
1,783,038 |
-386,014 |
-30,881 |
-416,895 |
※ 此為預估報酬非保證報酬。
※ 預估年化報酬7.7%~10.3%,採本利再投入的複利投資,含2種投資組合及呆帳損失。
※ 內政部數據:國人的平均壽命為80.23歲,其中男性76.94歲、女性83.74歲。