你们看看,不会是我算错了吧, 我就用excel啊 而且他咋不算2023呢, 一下子就涨了三十多万
而且加拿大年2000年以来平均通膨是2.16%, 哪来的8%?
Year | % return | Take 4% from last year | Year end fund | Fund from last year | Take 4% from last year | Year end fund | ||
1999 | 20.89% | 1 | 1 | Monthly income | ||||
2000 | -9.03% | 0.96 | 0.873312 | 1 | 0.96 | 0.873312 | 3333 | |
2001 | -11.85% | 0.833312 | 0.734564528 | 0.873312 | 0.83837952 | 0.739032 | 2911 | |
2002 | -21.97% | 0.694564528 | 0.541968701 | 0.734564528 | 0.709470285 | 0.553600 | 2463 | |
2003 | 28.36% | 0.501968701 | 0.644327025 | 0.541968701 | 0.531455677 | 0.682177 | 1845 | |
2004 | 10.74% | 0.604327025 | 0.669231747 | 0.644327025 | 0.654889447 | 0.725225 | 2274 | |
2005 | 4.83% | 0.629231747 | 0.659623641 | 0.669231747 | 0.69621559 | 0.729843 | 2417 | |
2006 | 15.61% | 0.619623641 | 0.716346891 | 0.659623641 | 0.700649091 | 0.810020 | 2433 | |
2007 | 5.48% | 0.676346891 | 0.713410701 | 0.716346891 | 0.777619598 | 0.820233 | 2700 | |
2008 | -36.55% | 0.673410701 | 0.42727909 | 0.713410701 | 0.787423825 | 0.499620 | 2734 | |
2009 | 25.94% | 0.38727909 | 0.487739285 | 0.42727909 | 0.479635601 | 0.604053 | 1665 | |
2010 | 14.82% | 0.447739285 | 0.514094248 | 0.487739285 | 0.579890952 | 0.665831 | 2014 | |
2011 | 2.10% | 0.474094248 | 0.484050227 | 0.514094248 | 0.63919756 | 0.652621 | 2219 | |
2012 | 15.89% | 0.444050227 | 0.514609808 | 0.484050227 | 0.62651588 | 0.726069 | 2175 | |
2013 | 32.15% | 0.474609808 | 0.627196861 | 0.514609808 | 0.697026483 | 0.921120 | 2420 | |
2014 | 13.52% | 0.587196861 | 0.666585877 | 0.627196861 | 0.884275678 | 1.003830 | 3070 | |
2015 | 1.38% | 0.626585877 | 0.635232762 | 0.666585877 | 0.96367656 | 0.976975 | 3346 | |
2016 | 11.77% | 0.595232762 | 0.665291658 | 0.635232762 | 0.937896284 | 1.048287 | 3257 | |
2017 | 21.61% | 0.625291658 | 0.760417185 | 0.665291658 | 1.00635521 | 1.223829 | 3494 | |
2018 | -4.23% | 0.720417185 | 0.689943538 | 0.760417185 | 1.174875428 | 1.125178 | 4079 | |
2019 | 31.21% | 0.649943538 | 0.852790916 | 0.689943538 | 1.080171069 | 1.417292 | 3751 | |
2020 | 18.02% | 0.812790916 | 0.959255839 | 0.852790916 | 1.360600762 | 1.605781 | 4724 | |
2021 | 28.47% | 0.919255839 | 1.180967977 | 0.959255839 | 1.541549778 | 1.980429 | 5353 | |
2022 | -18.01% | 1.140967977 | 0.935479644 | 1.180967977 | 1.90121184 | 1.558804 | 6601 | |
2023 | 26.29% | 0.895479644 | 0.895479644 | 0.935479644 | 1.496451444 | 1.889869 | 5196 |