100万起开始年取6万，3%，4%，5% 通胀率账户情况

				Balance			Balance			Balance	without withdrawal
Year	SP500 Dividends reinvested	Yearly withdrawal	Principal	1000000	Yearly withdrawal	Principal	1000000	Yearly withdrawal	Principal	1000000	1000000
2003	28.36	60000	1000000	1223600	60000	1000000	1223600	60000	1000000	1223600	1283600
2004	10.74	61800	Yearly inflation	1293215	62400	Yearly inflation	1292615	63000	Yearly inflation	1292015	1421459
2005	4.83	63654	3%	1292023	64896	4%	1290152	66150	5%	1288269	1490115
2006	15.61	65564		1428144	67492		1424053	69458		1419910	1722722
2007	5.48	67531		1438876	70192		1431899	72930		1424791	1817127
2008	-36.55	69556		843410	72999		835541	76577		827453	1152967
2009	25.94	71643		990548	75919		976361	80406		961689	1452047
2010	14.82	73792		1063555	78956		1042102	84426		1019785	1667240
2011	2.10	76006		1009883	82114		981872	88647		952553	1702252
2012	15.89	78286		1092067	85399		1052493	93080		1010834	1972740
2013	32.05	80635		1361439	88815		1301002	97734		1237072	2605003
2014	13.52	83054		1462452	92367		1384530	102620		1301704	2957200
2015	1.38	85546		1397088	96062		1307575	107751		1211916	2998009
2016	11.77	88112		1473413	99904		1361572	113139		1241420	3350875
2017	21.61	90755		1701063	103901		1551907	118796		1390895	4074999
2018	-4.23	93478		1535630	108057		1378205	124736		1207324	3902627
2019	31.20	96282		1918464	112379		1695826	130972		1453037	5120246
2020	18.06	99171		2165767	116874		1885218	137521		1577935	6044963
2021	28.50	102146		2680865	121549		2300956	144397		1883249	7767777
2022	-18.04	105210		2092027	126411		1759453	151617		1391894	6366470
2023	26.29	108367		2533654	131467		2090545	159198		1598625	8040215