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 10:50:51 [] [舊帖] [給我悄悄話] 閱讀數 : (10749 bytes)
        Balance     Balance     Balance without withdrawal
Year SP500 Dividends reinvested Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 1000000
2003 28.36 80000 1000000 1203600 80000 1000000 1203600 80000 1000000 1203600 1283600
2004 10.74 82400 Yearly inflation 1250467 83200 Yearly inflation 1249667 84000 Yearly inflation 1248867 1421459
2005 4.83 84872 3% 1225992 86528 4% 1223498 88200 5% 1220987 1490115
2006 15.61 87418   1329951 89989   1324496 92610   1318973 1722722
2007 5.48 90041   1312792 93589   1303490 97241   1294012 1817127
2008 -36.55 92742   740225 97332   729732 102103   718948 1152967
2009 25.94 95524   836715 101226   817799 107208   798236 1452047
2010 14.82 98390   862326 105275   833723 112568   803966 1667240
2011 2.10 101342   779093 109486   741745 118196   702653 1702252
2012 15.89 104382   798509 113865   745744 124106   690198 1972740
2013 32.05 107513   946918 118420   866335 130312   781095 2605003
2014 13.52 110739   964203 123156   860307 136827   749872 2957200
2015 1.38 114061   863448 128083   744097 143669   616552 2998009
2016 11.77 117483   847593 133206   698471 150852   538268 3350875
2017 21.61 121007   909751 138534   710876 158395   496194 4074999
2018 -4.23 124637   746631 144075   536731 166314   308890 3902627
2019 31.20 128377   851203 149838   554352 174630   230634 5120246
2020 18.06 132228   872702 155832   498636 183361   88925 6044963
2021 28.50 136195   985228 162065   478682 192530   -78261 7767777
2022 -18.04 140280   667212 168548   223780 202156   -266298 6366470
2023 26.29 144489   698134 175290   107322 212264   -548572

8040215

 
請您先登陸，再發跟帖！