2023年11月末の逃げ切り計画はこんな感じです。
リタイア初年度の生活費は、次のような計算になっています。
2023年11月末の逃げ切り計画はこんな感じです。
西暦 | 年齢 | 国の年金 | 個人年金 | IDECO | 生活費 | 資産残高 |
2023 | 52 | -¥517,236 | ¥106,137,448 | |||
2024 | 53 | -¥3,000,000 | ¥103,137,448 | |||
2025 | 54 | -¥3,000,000 | ¥100,137,448 | |||
2026 | 55 | -¥3,000,000 | ¥97,137,448 | |||
2027 | 56 | -¥3,000,000 | ¥94,137,448 | |||
2028 | 57 | -¥3,000,000 | ¥91,137,448 | |||
2029 | 58 | -¥3,000,000 | ¥88,137,448 | |||
2030 | 59 | -¥3,000,000 | ¥85,137,448 | |||
2031 | 60 | -¥3,000,000 | ¥82,137,448 | |||
2032 | 61 | ¥345,540 | -¥3,000,000 | ¥79,482,988 | ||
2033 | 62 | ¥345,540 | -¥3,000,000 | ¥76,828,528 | ||
2034 | 63 | ¥345,540 | -¥3,000,000 | ¥74,174,068 | ||
2035 | 64 | ¥345,540 | ¥240,000 | -¥3,000,000 | ¥71,759,608 | |
2036 | 65 | ¥345,540 | ¥1,800,000 | -¥3,000,000 | ¥70,905,148 | |
2037 | 66 | ¥345,540 | ¥1,800,000 | -¥3,000,000 | ¥70,050,688 | |
2038 | 67 | ¥345,540 | ¥1,800,000 | -¥3,000,000 | ¥69,196,228 | |
2039 | 68 | ¥345,540 | ¥1,800,000 | -¥3,000,000 | ¥68,341,768 | |
2040 | 69 | ¥345,540 | ¥1,800,000 | -¥3,000,000 | ¥67,487,308 | |
2041 | 70 | ¥1,906,174 | ¥345,540 | ¥120,000 | -¥3,000,000 | ¥66,859,022 |
2042 | 71 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥66,058,486 | |
2043 | 72 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥65,257,950 | |
2044 | 73 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥64,457,414 | |
2045 | 74 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥63,656,878 | |
2046 | 75 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥62,856,342 | |
2047 | 76 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥62,055,806 | |
2048 | 77 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥61,255,270 | |
2049 | 78 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥60,454,734 | |
2050 | 79 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥59,654,198 | |
2051 | 80 | ¥2,079,464 | ¥120,000 | -¥3,000,000 | ¥58,853,662 |
失業保険 | ¥724,764 |
生活費1ヵ月分 | -¥250,000 |
初年度住民税 | -¥160,000 |
初年度健康保険 | -¥332,000 |
その他 | -¥500,000 |
合計 | -¥517,236 |
0 件のコメント:
コメントを投稿