100萬起開始年取12萬，3%，4%，5% 通脹率賬戶情況

來源: Mich_Agent 於 2024-03-09 12:06:17 [] [舊帖] [給我悄悄話] 閱讀數 : (6325 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 120000 1000000 1200500 120000 1000000 1200500 120000 1000000 1200500 1320500
2014 13.52 123600 Yearly inflation 1239208 124800 Yearly inflation 1238008 126000 Yearly inflation 1236808 1499032
2015 1.38 127308 3% 1129001 129792 4% 1125300 132300 5% 1121576 1519718
2016 11.77 131127   1130757 134984   1122764 138915   1114670 1698589
2017 21.61 135061   1240052 140383   1225011 145861   1209689 2065654
2018 -4.23 139113   1048485 145998   1027194 153154   1005366 1978277
2019 31.20 143286   1232326 151838   1195841 160811   1158228 2595499
2020 18.06 147585   1307300 157912   1253898 168852   1198552 3064247
2021 28.50 152012   1527868 164228   1447030 177295   1362845 3937557
2022 -18.04 156573   1095667 170797   1015188 186159   930829 3227222
2023 26.29 161270   1222448 177629   1104452 195467   980076 4075658
請您先登陸，再發跟帖！