100万起开始年取10万，3%，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	100000	1000000	1220500	100000	1000000	1220500	100000	1000000	1220500	1320500
2014	13.52	103000	Yearly inflation	1282512	104000	Yearly inflation	1281512	105000	Yearly inflation	1280512	1499032
2015	1.38	106090	3%	1194120	108160	4%	1191036	110250	5%	1187933	1519718
2016	11.77	109273		1225396	112486		1218735	115763		1211990	1698589
2017	21.61	112551		1377653	116986		1365118	121551		1352350	2065654
2018	-4.23	115927		1203450	121665		1185708	127628		1167518	1978277
2019	31.20	119405		1459522	126532		1429117	134010		1397774	2595499
2020	18.06	122987		1600124	131593		1555622	140710		1509501	3064247
2021	28.50	126677		1929482	136857		1862118	147746		1791964	3937557
2022	-18.04	130477		1450926	142331		1383861	155133		1313561	3227222
2023	26.29	134392		1697983	148024		1599653	162889		1496006	4075658