1. 複利 ! 複利 ! 複利 ! 才是最重要的!20years 1,114,620.- vs. 1,731,456.- 差了 616,836.- = 獲利 44.5% vs. 242%

2. 95歲時還可保有 12,189,434.- 遺產留給子女。 你沒看錯是 一千二百萬

3. 只要5% 複利 !
income year 每年存款 interest rate
$129,642 100% 5%
Period Year Balance Payment 獲利 Total Payments
1 2017 $129,642 $129,642 $0 $129,642.00 36 歲
2 2018 $264,443 $128,319 $6,482 $257,961.00 37 歲
3 2019 $405,984 $128,319 $13,222 $386,280.00 38 歲
4 2020 $554,602 $128,319 $20,299 $514,599.00 39 歲
5 2021 $710,652 $128,319 $27,730 $642,918.00 40 歲
6 2022 $874,503 $128,319 $35,533 $771,237.00 41 歲
7 2023 $918,228 $0 $43,725 $771,237.00 42 歲
8 2024 $964,140 $0 $45,911 $771,237.00 43 歲
9 2025 $1,012,347 $0 $48,207 $771,237.00 44 歲
10 2026 $1,062,964 $0 $50,617 $771,237.00 45 歲
11 2027 $1,116,112 $0 $53,148 $771,237.00 46 歲
12 2028 $1,171,918 $0 $55,806 $771,237.00 47 歲
13 2029 $1,230,514 $0 $58,596 $771,237.00 48 歲
14 2030 $1,292,039 $0 $61,526 $771,237.00 49 歲
15 2031 $1,356,641 $0 $64,602 $771,237.00 50 歲
16 2032 $1,424,474 $0 $67,832 $771,237.00 51 歲
17 2033 $1,495,697 $0 $71,224 $771,237.00 52 歲
18 2034 $1,570,482 $0 $74,785 $771,237.00 53 歲
19 2035 $1,649,006 $0 $78,524 $771,237.00 54 歲
20 2036 $1,731,456 $0 $82,450 $771,237.00 55 歲
21 2035 $1,818,029 $0 $86,573 $771,237.00 56 歲
22 2036 $1,908,931 $0 $90,901 $771,237.00 57 歲
23 2037 $2,004,377 $0 $95,447 $771,237.00 58 歲
24 2038 $2,104,596 $0 $100,219 $771,237.00 59 歲
25 2039 $2,209,826 $0 $105,230 $771,237.00 60 歲
26 2040 $2,320,317 $0 $110,491 $771,237.00 61 歲
58 2072 $11,056,176 $0 $526,485 $771,237.00 93 歲
59 2073 $11,608,985 $0 $552,809 $771,237.00 94 歲
60 2074 $12,189,434 $0 $580,449 $771,237.00 95 歲

























































































