100萬起開始年取6萬，3%，4%，5% 通脹率賬戶情況

來源: Mich_Agent 於 2024-03-09 11:59:53 [] [舊帖] [給我悄悄話] 閱讀數 : (6294 bytes)
回答: 好的 由 Mich_Agent 於 2024-03-09 11:57:55
        Balance     Balance     Balance without withdrawal
Year SP500 Dividends reinvested Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 Yearly withdrawal Principal 1000000 1000000
2013 32.05 60000 1000000 1260500 60000 1000000 1260500 60000 1000000 1260500 1320500
2014 13.52 61800 Yearly inflation 1369120 62400 Yearly inflation 1368520 63000 Yearly inflation 1367920 1499032
2015 1.38 63654 3% 1324359 64896 4% 1322509 66150 5% 1320647 1519718
2016 11.77 65564   1414673 67492   1410677 69458   1406630 1698589
2017 21.61 67531   1652853 70192   1645332 72930   1637672 2065654
2018 -4.23 69556   1513381 72999   1502736 76577   1491821 1978277
2019 31.20 71643   1913913 75919   1895670 80406   1876864 2595499
2020 18.06 73792   2185773 78956   2159072 84426   2131400 3064247
2021 28.50 76006   2732712 82114   2692294 88647   2650201 3937557
2022 -18.04 78286   2161445 85399   2121205 93080   2079025 3227222
2023 26.29 80635   2649053 88815   2590055 97734   2527867 4075658
請您先登陸，再發跟帖！