退休百万放SP或Fidelity500,1年后开始取,第1年取4万8或6万,以后按3%通胀增加取出,35年的账户情况
Mich_Agent
楼主 (文学城)
从1988年1月1日开始,到2023年底,每年年底(12月31日)取出1年全部生活费放到银行账户即可,看样子可行,
如果1988年投入100万不取出,到2023年底,你401K账户有4000万
匆忙计算的,请核算一下!
Year | SP500 Dividends reinvested | Yearly withdrawal | 1000000 | Yearly withdrawal | 1000000 | Yearly inflation | without withdrawal | 1000000 |
1988 | 16.35 | 48000 | 1115500 | 60000 | 1103500 | 3% | 1163500 | |
1989 | 31.23 | 49440 | 1414431 | 61800 | 1386323 | 1526861 | ||
1990 | -3.14 | 50923 | 1319094 | 63654 | 1279139 | 1478918 | ||
1991 | 30.00 | 52451 | 1662372 | 65564 | 1597316 | 1922593 | ||
1992 | 7.43 | 54024 | 1731862 | 67531 | 1648467 | 2065442 | ||
1993 | 9.94 | 55645 | 1848363 | 69556 | 1742768 | 2270746 | ||
1994 | 1.28 | 57315 | 1814708 | 71643 | 1693432 | 2299812 | ||
1995 | 37.11 | 59034 | 2429112 | 73792 | 2248072 | 3153272 | ||
1996 | 22.68 | 60805 | 2919230 | 76006 | 2681929 | 3868434 | ||
1997 | 33.10 | 62629 | 3822866 | 78286 | 3491361 | 5148886 | ||
1998 | 28.34 | 64508 | 4841758 | 80635 | 4400177 | 6608080 | ||
1999 | 20.88 | 66443 | 5786274 | 83054 | 5235880 | 7987848 | ||
2000 | -9.03 | 68437 | 5195337 | 85546 | 4677535 | 7266545 | ||
2001 | -11.85 | 70490 | 4509200 | 88112 | 4035135 | 6405459 | ||
2002 | -21.97 | 72604 | 3445924 | 90755 | 3057860 | 4998180 | ||
2003 | 28.36 | 74782 | 4348406 | 93478 | 3831591 | 6415664 | ||
2004 | 10.74 | 77026 | 4738399 | 96282 | 4146822 | 7104706 | ||
2005 | 4.83 | 79337 | 4887927 | 99171 | 4247943 | 7447863 | ||
2006 | 15.61 | 81717 | 5569215 | 102146 | 4808900 | 8610475 | ||
2007 | 5.48 | 84168 | 5790240 | 105210 | 4967218 | 9082329 | ||
2008 | -36.55 | 86693 | 3587214 | 108367 | 3043333 | 5762738 | ||
2009 | 25.94 | 89294 | 4428443 | 111618 | 3721156 | 7257592 | ||
2010 | 14.82 | 91973 | 4992765 | 114966 | 4157665 | 8333167 | ||
2011 | 2.10 | 94732 | 5002881 | 118415 | 4126561 | 8508164 | ||
2012 | 15.89 | 97574 | 5700265 | 121968 | 4660304 | 9860111 | ||
2013 | 32.05 | 100501 | 7426699 | 125627 | 6028304 | 13020276 | ||
2014 | 13.52 | 103516 | 8327272 | 129395 | 6713936 | 14780618 | ||
2015 | 1.38 | 106622 | 8335566 | 133277 | 6673310 | 14984590 | ||
2016 | 11.77 | 109821 | 9206842 | 137276 | 7321483 | 16748276 | ||
2017 | 21.61 | 113115 | 11083325 | 141394 | 8762262 | 20367579 | ||
2018 | -4.23 | 116509 | 10497992 | 145636 | 8245983 | 19506030 | ||
2019 | 31.20 | 120004 | 13653362 | 150005 | 10668724 | 25591912 | ||
2020 | 18.06 | 123604 | 15995555 | 154505 | 12440991 | 30213811 | ||
2021 | 28.50 | 127312 | 20426976 | 159140 | 15827533 | 38824747 | ||
2022 | -18.04 | 131131 | 16610818 | 163914 | 12808332 | 31820763 | ||
2023 | 26.29 | 135065 | 20842737 | 168832 | 16006811 | 40186441 | ||