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 12:03:39 [] [舊帖] [給我悄悄話] 閱讀數 : (6327 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 100000 1000000 1220500 100000 1000000 1220500 100000 1000000 1220500 1320500
2014 13.52 103000 Yearly inflation 1282512 104000 Yearly inflation 1281512 105000 Yearly inflation 1280512 1499032
2015 1.38 106090 3% 1194120 108160 4% 1191036 110250 5% 1187933 1519718
2016 11.77 109273   1225396 112486   1218735 115763   1211990 1698589
2017 21.61 112551   1377653 116986   1365118 121551   1352350 2065654
2018 -4.23 115927   1203450 121665   1185708 127628   1167518 1978277
2019 31.20 119405   1459522 126532   1429117 134010   1397774 2595499
2020 18.06 122987   1600124 131593   1555622 140710   1509501 3064247
2021 28.50 126677   1929482 136857   1862118 147746   1791964 3937557
2022 -18.04 130477   1450926 142331   1383861 155133   1313561 3227222
2023 26.29 134392   1697983 148024   1599653 162889   1496006 4075658
請您先登陸，再發跟帖！