커뮤니티 상세페이지 배너
비전보드

가능의 비전 보드

25.09.10

 

 

 

 

 

1. 경제적 여유

 - 순자산 100억 달성

 - 한강뷰가 보이는 아파트 거주 (30평대)

 

 

2. 행복한 가정

 - 가족들과 연1회 한달 살기 

 - 남편와 아이와 한달에 한번씩 골프 라운딩, 등산 

 

3. 관계 및 건강

 - 건강한 몸 

 - 저녁 6시 이후 금식 및 일주일 2번 피티 

 

월부 노후자금 계산기
  
Summary(단위:원)
구분비용
노후생활자금3,000,000,000 
거주비용5,000,000,000 
여가/건강2,000,000,000 
total10,000,000,000 

 

1. 나이 및 투자시작 년도 입력2. 투자금 입력3. 수익률에 따른 자산  
           
     [단위 : 원]    [%는 년 수익률]
년차나이 연도  투자금(원금) 5%10%15%20%
1452025  60,000,000  60,000,000 60,000,000 60,000,000 60,000,000 
2462026  60,000,000  123,000,000 126,000,000 129,000,000 132,000,000 
3472027  60,000,000  189,150,000 198,600,000 208,350,000 218,400,000 
4482028  60,000,000  258,607,500 278,460,000 299,602,500 322,080,000 
5492029  60,000,000  331,537,875 366,306,000 404,542,875 446,496,000 
6502030  60,000,001 ← 급여축적액 증가시 수정408,114,770 462,936,601 525,224,307 595,795,201 
7512031  60,000,001  488,520,509 569,230,262 664,007,954 774,954,242 
8522032  60,000,001  572,946,536 686,153,289 823,609,148 989,945,092 
9532033  60,000,001  661,593,863 814,768,619 1,007,150,522 1,247,934,111 
10542034  60,000,001  754,673,558 956,245,482 1,218,223,101 1,557,520,934 
11552035  60,000,002 ← 급여축적액 증가시 수정852,407,238 1,111,870,032 1,460,956,568 1,929,025,123 
12562036  60,000,002  955,027,601 1,283,057,038 1,740,100,055 2,374,830,150 
13572037  60,000,002  1,062,778,983 1,471,362,743 2,061,115,066 2,909,796,182 
14582038  60,000,002  1,175,917,935 1,678,499,020 2,430,282,328 3,551,755,420 
15592039  60,000,002  1,294,713,833 1,906,348,924 2,854,824,679 4,322,106,506 
16602040  60,000,002  1,419,449,527 2,156,983,818 3,343,048,383 5,246,527,809 
17612041  60,000,002  1,550,422,005 2,432,682,202 3,904,505,642 6,355,833,373 
18622042  60,000,002  1,687,943,108 2,735,950,424 4,550,181,490 7,687,000,049 
19632043  60,000,002  1,832,340,265 3,069,545,468 5,292,708,716 9,284,400,061 
20642044  60,000,002  1,983,957,280 3,436,500,017 6,146,615,025 11,201,280,075 
21652045  60,000,002  2,143,155,146 3,840,150,021 7,128,607,281 13,501,536,092 
22662046  60,000,002  2,310,312,906 4,284,165,025 8,257,898,375 16,261,843,313 
23672047  60,000,002  2,485,828,553 4,772,581,530 9,556,583,133 19,574,211,977 
24682048  60,000,002  2,670,119,983 5,309,839,685 11,050,070,605 23,549,054,375 
25692049  60,000,002  2,863,625,984 5,900,823,655 12,767,581,198 28,318,865,252 
26702050  60,000,002  3,066,807,285 6,550,906,023 14,742,718,380 34,042,638,304 
27712051  60,000,002  3,280,147,651 7,265,996,627 17,014,126,139 40,911,165,967 
28722052  60,000,002  3,504,155,036 8,052,596,292 19,626,245,061 49,153,399,163 
29732053  60,000,002  3,739,362,789 8,917,855,923 22,630,181,823 59,044,078,997 
30742054  60,000,002  3,986,330,931 9,869,641,517 26,084,709,098 70,912,894,799 
31752055  60,000,002  4,245,647,480 10,916,605,671 30,057,415,465 85,155,473,760 
32762056  60,000,002  4,517,929,855 12,068,266,240 34,626,027,786 102,246,568,514 
33772057  60,000,002  4,803,826,350 13,335,092,866 39,879,931,956 122,755,882,219 
34782058  60,000,002  5,104,017,670 14,728,602,154 45,921,921,752 147,367,058,665 
35792059  60,000,002  5,419,218,555 16,261,462,372 52,870,210,016 176,900,470,400 
36802060  60,000,002  5,750,179,485 17,947,608,611 60,860,741,521 212,340,564,482 
37812061  60,000,002  6,097,688,461 19,802,369,474 70,049,852,751 254,868,677,381 
38822062  60,000,002  6,462,572,886 21,842,606,423 80,617,330,666 305,902,412,859 
39832063  60,000,002  6,845,701,533 24,086,867,068 92,769,930,268 367,142,895,432 
40842064  60,000,002  7,247,986,611 26,555,553,776 106,745,419,810 440,631,474,521 
41852065  60,000,002  7,670,385,944 29,271,109,156 122,817,232,783 528,817,769,427 
42862066  60,000,002  8,113,905,243 32,258,220,074 141,299,817,703 634,641,323,315 
           
           
           

댓글

Ganung님에게 첫 댓글을 남겨주세요.

커뮤니티 상세페이지 배너