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
2013	32.05	60000	1000000	1260500	60000	1000000	1260500	60000	1000000	1260500	1320500
2014	13.52	61800	Yearly inflation	1369120	62400	Yearly inflation	1368520	63000	Yearly inflation	1367920	1499032
2015	1.38	63654	3%	1324359	64896	4%	1322509	66150	5%	1320647	1519718
2016	11.77	65564		1414673	67492		1410677	69458		1406630	1698589
2017	21.61	67531		1652853	70192		1645332	72930		1637672	2065654
2018	-4.23	69556		1513381	72999		1502736	76577		1491821	1978277
2019	31.20	71643		1913913	75919		1895670	80406		1876864	2595499
2020	18.06	73792		2185773	78956		2159072	84426		2131400	3064247
2021	28.50	76006		2732712	82114		2692294	88647		2650201	3937557
2022	-18.04	78286		2161445	85399		2121205	93080		2079025	3227222
2023	26.29	80635		2649053	88815		2590055	97734		2527867	4075658