100万起开始年取5万，3%，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
2013	32.05	50000	1000000	1270500	50000	1000000	1270500	50000	1000000	1270500	1320500
2014	13.52	51500	Yearly inflation	1390772	52000	Yearly inflation	1390272	52500	Yearly inflation	1389772	1499032
2015	1.38	53045	3%	1356919	54080	4%	1355377	55125	5%	1353825	1519718
2016	11.77	54636		1461992	56243		1458662	57881		1455289	1698589
2017	21.61	56275		1721653	58493		1715386	60775		1709002	2065654
2018	-4.23	57964		1590864	60833		1581993	63814		1572897	1978277
2019	31.20	59703		2027511	63266		2012308	67005		1996637	2595499
2020	18.06	61494		2332185	65797		2309935	70355		2286874	3064247
2021	28.50	63339		2933520	68428		2899837	73873		2864760	3937557
2022	-18.04	65239		2339074	71166		2305541	77566		2270391	3227222
2023	26.29	67196		2886821	74012		2837656	81445		2785832	4075658