100万起开始年取8万，3%，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	80000	1000000	1240500	80000	1000000	1240500	80000	1000000	1240500	1320500
2014	13.52	82400	Yearly inflation	1325816	83200	Yearly inflation	1325016	84000	Yearly inflation	1324216	1499032
2015	1.38	84872	3%	1259240	86528	4%	1256773	88200	5%	1254290	1519718
2016	11.77	87418		1320034	89989		1314706	92610		1309310	1698589
2017	21.61	90041		1515253	93589		1505225	97241		1495011	2065654
2018	-4.23	92742		1358416	97332		1344222	102103		1329670	1978277
2019	31.20	95524		1686717	101226		1662394	107208		1637319	2595499
2020	18.06	98390		1892949	105275		1857347	112568		1820450	3064247
2021	28.50	101342		2331097	109486		2277206	118196		2221082	3937557
2022	-18.04	104382		1806186	113865		1752533	124106		1696293	3227222
2023	26.29	107513		2173518	118420		2094854	130312		2011937	4075658