|
|
| 月供款 : | HK$3,000 |
|
|
|
| 預計年回報 : | 11% |
|
| Plan A |
|
| Plan B |
|
| 年齡 | 年供款 | 本利和 |
| 年供款 | 本利和 |
| 21 | 36,000 | 39,960 |
|
|
|
| 22 | 36,000 | 84,316 |
|
|
|
| 23 | 36,000 | 133,550 |
|
|
|
| 24 | 36,000 | 188,201 |
|
|
|
| 25 | 36,000 | 248,863 |
|
|
|
| 26 | 36,000 | 316,198 |
|
|
|
| 27 | 36,000 | 390,940 |
|
|
|
| 28 |
| 433,943 |
| 36,000 | 36,000 |
| 29 |
| 481,677 |
| 36,000 | 84,316 |
| 30 |
| 534,661 |
| 36,000 | 133,550 |
| 31 |
| 593,474 |
| 36,000 | 188,201 |
| 32 |
| 658,756 |
| 36,000 | 248,863 |
| 33 |
| 731,219 |
| 36,000 | 316,198 |
| 34 |
| 811,653 |
| 36,000 | 390,940 |
| 35 |
| 900,935 |
| 36,000 | 473,903 |
| 36 |
| 1,000,038 |
| 36,000 | 565,993 |
| 37 |
| 1,110,042 |
| 36,000 | 668,212 |
| 38 |
| 1,232,146 |
| 36,000 | 781,675 |
| 39 |
| 1,367,683 |
| 36,000 | 907,620 |
| 40 |
| 1,518,128 |
| 36,000 | 1,047,418 |
| 41 |
| 1,685,122 |
| 36,000 | 1,202,594 |
| 42 |
| 1,870,485 |
| 36,000 | 1,374,839 |
| 43 |
| 2,076,238 |
| 36,000 | 1,566,031 |
| 44 |
| 2,304,625 |
| 36,000 | 1,778,255 |
| 45 |
| 2,558,133 |
| 36,000 | 2,013,823 |
| 46 |
| 2,839,528 |
| 36,000 | 2,275,303 |
| 47 |
| 3,151,876 |
| 36,000 | 2,565,547 |
| 48 |
| 3,498,583 |
| 36,000 | 2,887,717 |
| 49 |
| 3,883,427 |
| 36,000 | 3,245,326 |
| 50 |
| 4,310,604 |
| 36,000 | 3,642,271 |
| 51 |
| 4,784,770 |
| 36,000 | 4,082,881 |
| 52 |
| 5,311,095 |
| 36,000 | 4,571,958 |
| 53 |
| 5,895,315 |
| 36,000 | 5,114,834 |
| 54 |
| 6,543,800 |
| 36,000 | 5,717,425 |
| 55 |
| 7,263,618 |
| 36,000 | 6,386,302 |
| 56 |
| 8,062,616 |
| 36,000 | 7,128,755 |
Plan A 同 Plan B 唔同既只是A早開始供款
但A只係供左7年, B供左成30年
但最後A有既錢反而比B多!!
關鍵在於從第27歲開始 , A 既年回報 ($433,943-390,940) = $43,003
比B既年供款仲要多!!!!
A 只是較早開始儲蓄理財, 就算之後唔供款, 都比B輕鬆多多sand!!!
各位唔好比藉口自己 la, 盡快做基金儲蓄, 複利增長愈能發揮威力!!!

