100萬起開始年取10萬，3%，4%，5% 通脹率賬戶情況

來源: Mich_Agent 於 2024-03-09 10:35:29 [] [舊帖] [給我悄悄話] 閱讀數 : (15224 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 100000 1000000 999400 100000 1000000 999400 100000 1000000 999400 1099400
1994 1.28 103000 Yearly inflation 909192 104000 Yearly inflation 908192 105000 Yearly inflation 907192 1113472
1995 37.11 106090 3% 1140504 108160 4% 1137062 110250 5% 1133601 1526682
1996 22.68 109273   1289897 112486   1282462 115763   1274940 1872933
1997 33.10 112551   1604302 116986   1589971 121551   1575394 2492874
1998 28.34 115927   1943034 121665   1918903 127628   1894233 3199355
1999 20.88 119405   2229334 126532   2193038 134010   2155739 3867380
2000 -9.03 122987   1905038 131593   1863414 140710   1820366 3518156
2001 -11.85 126677   1552614 136857   1505742 147746   1456907 3101254
2002 -21.97 130477   1081027 142331   1032600 155133   981691 2419909
2003 28.36 134392   1253215 148024   1177420 162889   1097210 3106195
2004 10.74 138423   1249387 153945   1149930 171034   1044016 3439800
2005 4.83 142576   1167156 160103   1045368 179586   914856 3605942
2006 15.61 146853   1202496 166507   1042043 188565   869101 4168830
2007 5.48 151259   1117134 173168   925979 197993   718734 4397282
2008 -36.55 155797   553025 180094   407440 207893   248144 2790075
2009 25.94 160471   536009 187298   325831 218287   94225 3513821
2010 14.82 165285   450160 194790   179329 229202   -121013 4034569
2011 2.10 170243   289370 202582   -19486 240662   -364216 4119295
2012 15.89 175351   160001 210685   -233268 252695   -674785 4773851
2013 32.05 180611   30670 219112   -527142 265330   -1156383 6303871
2014 13.52 186029   -151213 227877   -826289 278596   -1591322 7156154
2015 1.38 191610   -344910 236992   -1074683 292526   -1905808 7254909
2016 11.77 197359   -582865 246472   -1447645 307152   -2437274 8108812
2017 21.61 203279   -912101 256330   -2016812 322510   -3286479 9861126
2018 -4.23 209378   -1082897 266584   -2198084 338635   -3486097 9444000
2019 31.20 215659   -1636420 277247   -3161133 355567   -4929326 12390528
2020 18.06 222129   -2154086 288337   -4020371 373346   -6192908 14628258
2021 28.50 228793   -2996794 299870   -5466047 392013   -8349900 18797311
2022 -18.04 235657   -2691829 311865   -4791837 411614   -7255192 15406276
2023 26.29 242726   -3642237 324340   -6375951 432194   -9594776 19456586
請您先登陸，再發跟帖！