100萬起開始年取8萬，3%，4%，5% 通脹率賬戶情況

來源: Mich_Agent 於 2024-03-09 10:33:56 [] [舊帖] [給我悄悄話] 閱讀數 : (15185 bytes)
        Balance     Balance     Balance without withdrawal
Year SP500 Dividends reinvested Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 1000000
1993 9.94 80000 1000000 1019400 80000 1000000 1019400 80000 1000000 1019400 1099400
1994 1.28 82400 Yearly inflation 950048 83200 Yearly inflation 949248 84000 Yearly inflation 948448 1113472
1995 37.11 84872 3% 1217739 86528 4% 1214986 88200 5% 1212217 1526682
1996 22.68 87418   1406504 89989   1400556 92610   1394538 1872933
1997 33.10 90041   1782017 93589   1770552 97241   1758890 2492874
1998 28.34 92742   2194298 97332   2174994 102103   2155257 3199355
1999 20.88 95524   2556943 101226   2527907 107208   2498067 3867380
2000 -9.03 98390   2227662 105275   2194362 112568   2159924 3518156
2001 -11.85 101342   1862342 109486   1824845 118196   1785776 3101254
2002 -21.97 104382   1348804 113865   1310061 124106   1269335 2419909
2003 28.36 107513   1623811 118420   1563175 130312   1499007 3106195
2004 10.74 110739   1687470 123156   1607904 136827   1523173 3439800
2005 4.83 114061   1654914 128083   1557483 143669   1453074 3605942
2006 15.61 117483   1795763 133206   1667401 150852   1529047 4168830
2007 5.48 121007   1773163 138534   1620240 158395   1454444 4397282
2008 -36.55 124637   1000435 144075   883967 166314   756530 2790075
2009 25.94 128377   1131571 149838   963429 174630   778144 3513821
2010 14.82 132228   1167042 155832   950377 183361   710104 4034569
2011 2.10 136195   1055355 162065   808270 192530   532486 4119295
2012 15.89 140280   1082771 168548   768156 202156   414943 4773851
2013 32.05 144489   1285310 175290   839060 212264   335668 6303871
2014 13.52 148824   1310260 182301   770200 222877   158173 7156154
2015 1.38 153288   1175054 189594   591235 234021   -73665 7254909
2016 11.77 157887   1155471 197177   463646 245722   -328057 8108812
2017 21.61 162624   1242544 205064   358776 258008   -656958 9861126
2018 -4.23 167502   1022482 213267   130333 270908   -900077 9444000
2019 31.20 172527   1168970 221798   -50801 284454   -1465355 12390528
2020 18.06 177703   1202382 230669   -290645 298677   -2028675 14628258
2021 28.50 183034   1362027 239896   -613375 313610   -2920458 18797311
2022 -18.04 188525   927792 249492   -752214 329291   -2722898 15406276
2023 26.29 194181   977528 259472   -1209443 345755   -3784503 19456586
請您先登陸，再發跟帖！