2025年9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。
お金をどう使っていくのか、今後も引き続き考えていきます。
2025年9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 |
2025 | 53 | -¥2,572,300 | ¥207,031,517 | |||
2026 | 54 | -¥3,600,000 | ¥203,431,517 | |||
2027 | 55 | -¥3,600,000 | ¥199,831,517 | |||
2028 | 56 | -¥3,600,000 | ¥196,231,517 | |||
2029 | 57 | -¥3,600,000 | ¥192,631,517 | |||
2030 | 58 | -¥3,600,000 | ¥189,031,517 | |||
2031 | 59 | -¥3,600,000 | ¥185,431,517 | |||
2032 | 60 | -¥3,600,000 | ¥181,831,517 | |||
2033 | 61 | ¥345,540 | -¥3,600,000 | ¥178,577,057 | ||
2034 | 62 | ¥345,540 | -¥3,600,000 | ¥175,322,597 | ||
2035 | 63 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥174,068,137 | |
2036 | 64 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥172,813,677 | |
2037 | 65 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥171,559,217 | |
2038 | 66 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥170,304,757 | |
2039 | 67 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥169,050,297 | |
2040 | 68 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥167,795,837 | |
2041 | 69 | ¥345,540 | ¥2,000,000 | -¥3,600,000 | ¥166,541,377 | |
2042 | 70 | ¥2,051,971 | ¥345,540 | ¥240,000 | -¥3,600,000 | ¥165,578,888 |
2043 | 71 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥164,697,403 | |
2044 | 72 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥163,815,918 | |
2045 | 73 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥162,934,433 | |
2046 | 74 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥162,052,948 | |
2047 | 75 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥161,171,463 | |
2048 | 76 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥160,289,978 | |
2049 | 77 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥159,408,493 | |
2050 | 78 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥158,527,008 | |
2051 | 79 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥157,645,523 | |
2052 | 80 | ¥2,238,515 | ¥480,000 | -¥3,600,000 | ¥156,764,038 |
失業保険 | ¥0 |
生活費3ヵ月分 | -¥900,000 |
初年度住民税 | -¥394,000 |
初年度健康保険 | -¥528,000 |
その他 | -¥500,000 |
合計 | -¥2,322,000 |
0 件のコメント:
コメントを投稿