如果4%通脹第一年取8萬賬戶是這樣的

來源: 2024-03-09 08:27:54 [舊帖] [給我悄悄話] 本文已被閱讀:
Year SP500 Dividends reinvested Yearly withdrawal 1000000
1988 16.35 80000 1083500
1989 31.23 83200 1338677
1990 -3.14 86528 1210115
1991 30.00 89989 1483160
1992 7.43 93589 1499770
1993 9.94 97332 1551515
1994 1.28 101226 1470149
1995 37.11 105275 1910446
1996 22.68 109486 2234250
1997 33.10 113865 2859922
1998 28.34 118420 3552004
1999 20.88 123156 4170506
2000 -9.03 128083 3665827
2001 -11.85 133206 3098221
2002 -21.97 138534 2279007
2003 28.36 144075 2781259
2004 10.74 149838 2930127
2005 4.83 155832 2915820
2006 15.61 162065 3208915
2007 5.48 168548 3216215
2008 -36.55 175290 1865399
2009 25.94 182301 2166982
2010 14.82 189594 2298535
2011 2.10 197177 2149627
2012 15.89 205064 2286138
2013 32.05 213267 2805578
2014 13.52 221798 2963095
2015 1.38 230669 2773316
2016 11.77 239896 2859839
2017 21.61 249492 3228358
2018 -4.23 259472 2832327
2019 31.20 269851 3446163
2020 18.06 280645 3787895
2021 28.50 291870 4575574
2022 -18.04 303545 3446595
2023 26.29 315687 4037018