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 12:00:49 [] [舊帖] [給我悄悄話] 閱讀數 : (6308 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 80000 1000000 1240500 80000 1000000 1240500 80000 1000000 1240500 1320500
2014 13.52 82400 Yearly inflation 1325816 83200 Yearly inflation 1325016 84000 Yearly inflation 1324216 1499032
2015 1.38 84872 3% 1259240 86528 4% 1256773 88200 5% 1254290 1519718
2016 11.77 87418   1320034 89989   1314706 92610   1309310 1698589
2017 21.61 90041   1515253 93589   1505225 97241   1495011 2065654
2018 -4.23 92742   1358416 97332   1344222 102103   1329670 1978277
2019 31.20 95524   1686717 101226   1662394 107208   1637319 2595499
2020 18.06 98390   1892949 105275   1857347 112568   1820450 3064247
2021 28.50 101342   2331097 109486   2277206 118196   2221082 3937557
2022 -18.04 104382   1806186 113865   1752533 124106   1696293 3227222
2023 26.29 107513   2173518 118420   2094854 130312   2011937 4075658
請您先登陸，再發跟帖！