Dossier | This Just In With Business (380) |
Duration: | 2 ms |
Configured Range | Unspecified |
Evaluated Range | (2019 -> 2076] (57 Years) | Forecast Tax Override | AsModeled |
Primary User | plusauri |
Growth Outlook | standard |
Inflation | [ (1900, 3.00%) ] |
Cost of Capital | [ (1900, 7.50%) ] |
Person | Event | Age/Year |
---|---|---|
Female | Retirement | 65/2049 |
Female | Death | 92/2076 |
Balances Sheet Items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Item | Growth Item | Assumption Source | Growth Assumption | Realized Log-Ret | PV Final Year @ 3% | Initial |
2019
(Age:35)
|
2020
(Age:36)
|
2021
(Age:37)
|
2022
(Age:38)
|
2023
(Age:39)
|
2024
(Age:40)
|
2025
(Age:41)
|
2026
(Age:42)
|
2027
(Age:43)
|
2028
(Age:44)
|
2029
(Age:45)
|
2030
(Age:46)
|
2031
(Age:47)
|
2032
(Age:48)
|
2033
(Age:49)
|
2034
(Age:50)
|
2035
(Age:51)
|
2036
(Age:52)
|
2037
(Age:53)
|
2038
(Age:54)
|
2039
(Age:55)
|
2040
(Age:56)
|
2041
(Age:57)
|
2042
(Age:58)
|
2043
(Age:59)
|
2044
(Age:60)
|
2045
(Age:61)
|
2046
(Age:62)
|
2047
(Age:63)
|
2048
(Age:64)
|
2049
(Age:65)
|
2050
(Age:66)
|
2051
(Age:67)
|
2052
(Age:68)
|
2053
(Age:69)
|
2054
(Age:70)
|
2055
(Age:71)
|
2056
(Age:72)
|
2057
(Age:73)
|
2058
(Age:74)
|
2059
(Age:75)
|
2060
(Age:76)
|
2061
(Age:77)
|
2062
(Age:78)
|
2063
(Age:79)
|
2064
(Age:80)
|
2065
(Age:81)
|
2066
(Age:82)
|
2067
(Age:83)
|
2068
(Age:84)
|
2069
(Age:85)
|
2070
(Age:86)
|
2071
(Age:87)
|
2072
(Age:88)
|
2073
(Age:89)
|
2074
(Age:90)
|
2075
(Age:91)
|
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Non Financial Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crypto | � | 📁 | (μ=2.5%, σ=6%, π=2.32%) | 2.32 % | $1,357 | $2,000 | $2,047 | $2,095 | $2,144 | $2,194 | $2,246 | $2,299 | $2,353 | $2,408 | $2,464 | $2,522 | $2,581 | $2,642 | $2,704 | $2,768 | $2,832 | $2,899 | $2,967 | $3,037 | $3,108 | $3,181 | $3,256 | $3,332 | $3,410 | $3,490 | $3,572 | $3,656 | $3,742 | $3,830 | $3,919 | $4,011 | $4,106 | $4,202 | $4,301 | $4,402 | $4,505 | $4,611 | $4,719 | $4,830 | $4,943 | $5,059 | $5,178 | $5,299 | $5,424 | $5,551 | $5,681 | $5,814 | $5,951 | $6,091 | $6,234 | $6,380 | $6,530 | $6,683 | $6,840 | $7,000 | $7,165 | $7,333 | $7,505 |
Financial Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Primary 401K(☂️) : FXAIX | 🇺🇸 📈 | plusauri | (μ=9.215%, σ=16.381%, π=7.874%) | 7.874 % | _ | $47,000 | $59,804 | $73,930 | $89,494 | $106,623 | $125,453 | $146,133 | $168,824 | $193,701 | $220,952 | $250,782 | $283,412 | $306,630 | $331,749 | $358,926 | $388,329 | $420,141 | $454,559 | $491,797 | $532,085 | $575,674 | $622,834 | $673,856 | $522,049 | $305,524 | $60,127 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Primary 401K(☂️) : VTSNX | � | plusauri | (μ=8.362%, σ=20.931%, π=6.171%) | 6.171 % | _ | $23,500 | $33,950 | $45,338 | $57,731 | $71,203 | $85,831 | $101,698 | $118,892 | $137,506 | $157,642 | $179,406 | $202,913 | $215,829 | $229,568 | $244,181 | $259,724 | $276,257 | $293,842 | $312,547 | $332,442 | $353,604 | $376,113 | $400,054 | $425,520 | $452,606 | $481,417 | $512,062 | $427,220 | $174,333 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Primary 401K(☂️) : VBTIX | � | plusauri | (μ=5.3%, σ=1%, π=5.295%) | 5.295 % | _ | $7,800 | $17,178 | $27,339 | $38,333 | $50,215 | $63,041 | $76,872 | $91,772 | $107,809 | $125,054 | $143,583 | $163,477 | $172,367 | $181,739 | $191,622 | $202,042 | $213,028 | $224,612 | $236,826 | $249,703 | $263,281 | $277,598 | $292,693 | $308,609 | $325,390 | $343,083 | $151,951 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Taxable Vanguard : VTSAX | 🇺🇸 📈 | plusauri | (μ=9.215%, σ=16.381%, π=7.874%) | 7.874 % | _ | $66,000 | $71,407 | $77,256 | $83,585 | $90,433 | $97,841 | $105,856 | $114,528 | $123,910 | $134,061 | $145,043 | $156,925 | $169,781 | $183,689 | $198,737 | $215,018 | $232,632 | $251,689 | $272,308 | $294,615 | $318,750 | $210,970 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Taxable Vanguard : VTIAX | � | plusauri | (μ=8.362%, σ=20.931%, π=6.171%) | 6.171 % | _ | $29,500 | $31,378 | $33,375 | $35,500 | $37,759 | $40,163 | $42,720 | $45,439 | $48,331 | $51,408 | $54,680 | $58,161 | $61,863 | $65,801 | $69,990 | $74,445 | $79,184 | $84,224 | $89,586 | $95,288 | $83,170 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Taxable Vanguard : VMLTX | � | plusauri | (μ=5.3%, σ=1%, π=5.295%) | 5.295 % | _ | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Taxable Vanguard : VXWITX | � | plusauri | (μ=5.3%, σ=1%, π=5.295%) | 5.295 % | _ | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | $4,300 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Taxable Vanguard : VWLTX | � | plusauri | (μ=5.3%, σ=1%, π=5.295%) | 5.295 % | _ | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
M1Finance : VTI | � | plusauri | (μ=9.479%, σ=25%, π=6.354%) | 6.354 % | _ | $11,200 | $11,935 | $12,718 | $13,552 | $14,441 | $15,388 | $16,398 | $17,474 | $18,620 | $19,841 | $21,143 | $22,530 | $24,008 | $25,583 | $27,261 | $29,050 | $30,956 | $32,986 | $35,150 | $37,456 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
M1Finance : VXUS | � | plusauri | (μ=9.479%, σ=25%, π=6.354%) | 6.354 % | _ | $6,700 | $7,140 | $7,608 | $8,107 | $8,639 | $9,206 | $9,809 | $10,453 | $11,139 | $11,869 | $12,648 | $13,478 | $14,362 | $15,304 | $16,308 | $17,378 | $18,518 | $19,733 | $21,027 | $22,407 | $23,877 | $25,443 | $25,192 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
M1Finance : VTEB | � | plusauri | (μ=9.479%, σ=25%, π=6.354%) | 6.354 % | _ | $1,900 | $2,025 | $2,157 | $2,299 | $2,450 | $2,611 | $2,782 | $2,964 | $3,159 | $3,366 | $3,587 | $3,822 | $4,073 | $4,340 | $4,625 | $4,928 | $5,251 | $5,596 | $5,963 | $6,354 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Stocks : MSFT | � | plusauri | (μ=9.479%, σ=25%, π=6.354%) | 6.354 % | _ | $15,000 | $26,069 | $38,399 | $51,260 | $64,659 | $78,599 | $93,084 | $108,114 | $123,689 | $139,807 | $156,461 | $173,645 | $185,037 | $197,176 | $210,111 | $223,895 | $238,583 | $254,234 | $270,912 | $133,051 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Stocks : AMZN | � | plusauri | (μ=9.479%, σ=25%, π=6.354%) | 6.354 % | _ | $67,000 | $81,480 | $97,445 | $114,180 | $131,707 | $150,045 | $169,217 | $189,242 | $210,139 | $231,928 | $254,626 | $278,250 | $174,694 | $147,022 | $125,713 | $105,290 | $85,513 | $66,618 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
CD/Checking/Savings/T-Bills : CDs et al | � | 📁 | (μ=2.5%, σ=2%, π=2.48%) | 2.48 % | _ | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $196,100 | $42,538 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
_ | _ | _ | _ | Net Worth |
$(4,523,938) | $484,800 | $551,611 | $624,860 | $703,386 | $787,523 | $877,624 | $974,068 | $1,077,254 | $1,187,610 | $1,305,591 | $1,431,681 | $1,566,395 | $1,538,485 | $1,591,876 | $1,657,441 | $1,730,131 | $1,810,161 | $1,898,261 | $1,792,791 | $1,717,611 | $1,629,237 | $1,523,913 | $1,399,427 | $1,238,886 | $1,061,081 | $888,199 | $667,668 | $430,961 | $178,163 | $(93,077) | $(362,689) | $(630,411) | $(921,395) | $(1,237,475) | $(1,580,631) | $(1,952,997) | $(2,356,872) | $(2,794,737) | $(3,220,659) | $(3,681,849) | $(4,181,077) | $(4,721,326) | $(5,305,812) | $(6,016,107) | $(6,786,912) | $(7,623,076) | $(8,529,829) | $(9,512,816) | $(10,578,125) | $(11,732,322) | $(12,982,491) | $(14,336,274) | $(15,801,913) | $(17,388,298) | $(19,105,016) | $(20,962,410) | $(22,971,633) | $(25,012,682) |
Annual Details | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Sheltered Distributions |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Sheltered Qualified Divs | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Sheltered Unqualified Divs | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Sheltered Cap Gain Dist | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Sheltered Interest | $424 | $934 | $1,487 | $2,084 | $2,731 | $3,428 | $4,180 | $4,990 | $5,862 | $6,800 | $7,808 | $8,889 | $9,373 | $9,882 | $10,420 | $10,986 | $11,584 | $12,214 | $12,878 | $13,578 | $14,316 | $15,095 | $15,916 | $16,781 | $17,694 | $18,656 | $8,263 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Non-Sheltered Distributions |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Qualified Divs | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Unqualified Divs | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Cap Gain Dist | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Interest | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $1,672 | $604 | $419 | $419 | $234 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Taxable Distributions By Treatment |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Reinvested | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Disbursed | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $1,672 | $604 | $419 | $419 | $234 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Capital Gains/Losses |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Long Term Cap Gains/(Loss) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $66,997 | $22,607 | $18,687 | $18,008 | $17,372 | $16,479 | $49,170 | $97,721 | $138,746 | $172,524 | $189,323 | $20,619 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Loss Carry Forward Details |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Prior Losses Available | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Losses Offsetting Gains | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Losses Offsetting Ord Inc | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Remaining Losses | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Total Income |
$228,513 | $235,304 | $242,302 | $249,513 | $256,943 | $264,600 | $272,490 | $280,620 | $288,998 | $297,631 | $306,527 | $155,528 | $163,218 | $171,303 | $179,803 | $188,738 | $198,131 | $5,528 | $1,672 | $604 | $419 | $419 | $207,244 | $259,291 | $270,426 | $274,841 | $277,650 | $280,081 | $185,430 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Earned Income | $222,986 | $229,777 | $236,774 | $243,985 | $251,416 | $259,072 | $266,962 | $275,093 | $283,470 | $292,103 | $300,999 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Passive Income | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Portfolio Income | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $5,528 | $1,672 | $604 | $419 | $419 | $234 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Ordinary Income | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $150,000 | $157,691 | $165,776 | $174,275 | $183,210 | $192,604 | _ | _ | _ | _ | _ | $207,010 | $259,291 | $270,426 | $274,841 | $277,650 | $280,081 | $185,430 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Required Min Dist | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Retirement Deductions | $18,500 | $19,063 | $19,644 | $20,242 | $20,859 | $21,494 | $22,149 | $22,823 | $23,518 | $24,234 | $24,972 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Retirement Investments | $18,500 | $19,063 | $19,644 | $20,242 | $20,859 | $21,494 | $22,149 | $22,823 | $23,518 | $24,234 | $24,972 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Employer Match | $8,362 | $8,617 | $8,879 | $9,149 | $9,428 | $9,715 | $10,011 | $10,316 | $10,630 | $10,954 | $11,287 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Penalties |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | College 529 Penalties | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | HSA Penalties | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Early Withdrawal Penalties | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $(20,701) | $(25,929) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Adjusted Gross Income |
$210,013 | $216,241 | $222,658 | $229,271 | $236,085 | $243,106 | $250,341 | $257,797 | $265,480 | $273,397 | $281,554 | $155,528 | $163,218 | $171,303 | $179,803 | $188,738 | $198,131 | $5,528 | $1,672 | $604 | $419 | $419 | $207,244 | $259,291 | $270,426 | $274,841 | $277,650 | $280,081 | $185,430 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Tax Basis | $198,013 | $203,875 | $209,916 | $216,141 | $222,555 | $229,164 | $235,975 | $242,993 | $250,225 | $257,677 | $265,356 | $138,836 | $146,018 | $153,580 | $161,539 | $169,918 | $178,739 | _ | _ | _ | _ | _ | $184,027 | $235,367 | $245,773 | $249,437 | $251,473 | $253,106 | $157,634 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Standard Deduction | $(12,000) | $(12,365) | $(12,742) | $(13,130) | $(13,530) | $(13,942) | $(14,367) | $(14,804) | $(15,255) | $(15,720) | $(16,198) | $(16,692) | $(17,200) | $(17,724) | $(18,264) | $(18,820) | $(19,393) | $(19,983) | $(20,592) | $(21,219) | $(21,865) | $(22,531) | $(23,218) | $(23,925) | $(24,653) | $(25,404) | $(26,178) | $(26,975) | $(27,796) | $(28,643) | $(29,515) | $(30,414) | $(31,340) | $(32,295) | $(33,278) | $(34,292) | $(35,336) | $(36,412) | $(37,521) | $(38,664) | $(39,841) | $(41,055) | $(42,305) | $(43,593) | $(44,921) | $(46,289) | $(47,699) | $(49,151) | $(50,648) | $(52,191) | $(53,780) | $(55,418) | $(57,106) | $(58,845) | $(60,637) | $(62,484) | $(64,387) | ||
_ | _ | _ | _ | Marginal Rate | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 32.00% | 24.00% | 24.00% | 24.00% | 24.00% | 24.00% | 24.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 24.00% | 24.00% | 24.00% | 24.00% | 24.00% | 24.00% | 22.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | ||
_ | _ | _ | _ | Effective Rate | 24.01% | 24.01% | 24.00% | 24.00% | 23.99% | 23.99% | 23.98% | 23.98% | 23.97% | 23.97% | 23.96% | 15.92% | 16.28% | 16.44% | 16.57% | 16.70% | 16.84% | __ | 4.75% | 7.59% | 8.86% | 9.24% | 15.89% | 17.39% | 17.47% | 17.38% | 17.25% | 17.11% | 13.63% | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | __ | ||
_ | _ | _ | _ | Total Tax Bill | $(54,876) | $(56,494) | $(58,160) | $(59,878) | $(61,647) | $(63,471) | $(65,350) | $(67,286) | $(69,282) | $(71,338) | $(73,457) | $(35,427) | $(30,250) | $(31,228) | $(32,779) | $(34,430) | $(36,141) | _ | $(4,722) | $(10,574) | $(15,329) | $(17,527) | $(36,211) | $(45,103) | $(47,254) | $(47,776) | $(47,896) | $(47,909) | $(25,274) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Ordinary Tax Bill | $(45,054) | $(46,372) | $(47,730) | $(49,130) | $(50,572) | $(52,059) | $(53,590) | $(55,169) | $(56,795) | $(58,471) | $(60,197) | $(25,378) | $(26,859) | $(28,425) | $(30,078) | $(31,825) | $(33,669) | _ | _ | _ | _ | _ | $(33,118) | $(45,103) | $(47,254) | $(47,776) | $(47,896) | $(47,909) | $(25,274) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Soc. Sec. Tax | $(7,961) | $(8,203) | $(8,453) | $(8,711) | $(8,976) | $(9,249) | $(9,531) | $(9,821) | $(10,120) | $(10,428) | $(10,746) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Medicare Tax | $(1,862) | $(1,919) | $(1,977) | $(2,037) | $(2,099) | $(2,163) | $(2,229) | $(2,297) | $(2,367) | $(2,439) | $(2,513) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Long Term Cap Gain Tax | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $(10,050) | $(3,391) | $(2,803) | $(2,701) | $(2,606) | $(2,472) | _ | $(4,722) | $(10,574) | $(15,329) | $(17,527) | $(3,093) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | On LTCG | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $66,997 | $22,607 | $18,687 | $18,008 | $17,372 | $16,479 | $49,170 | $97,721 | $138,746 | $172,524 | $189,323 | $20,619 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | With LTCG Hurdle | $38,600 | $39,776 | $40,987 | $42,235 | $43,521 | $44,847 | $46,213 | $47,620 | $49,070 | $50,565 | $52,105 | $53,691 | $55,327 | $57,011 | $58,748 | $60,537 | $62,380 | $64,280 | $66,238 | $68,255 | $70,334 | $72,476 | $74,683 | $76,957 | $79,301 | $81,716 | $84,205 | $86,769 | $89,412 | $92,135 | $94,941 | $97,832 | $100,811 | $103,882 | $107,045 | $110,305 | $113,665 | $117,126 | $120,693 | $124,369 | $128,157 | $132,059 | $136,081 | $140,226 | $144,496 | $148,897 | $153,431 | $158,104 | $162,919 | $167,880 | $172,993 | $178,262 | $183,691 | $189,285 | $195,049 | $200,989 | $207,110 | ||
_ | _ | _ | _ | Remaining Shortfall |
_ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $96,997 | $366,701 | $634,517 | $925,596 | $1,241,775 | $1,585,032 | $1,957,501 | $2,361,483 | $2,799,456 | $3,225,488 | $3,686,792 | $4,186,136 | $4,726,503 | $5,311,111 | $6,021,531 | $6,792,463 | $7,628,757 | $8,535,644 | $9,518,767 | $10,584,215 | $11,738,555 | $12,988,871 | $14,342,804 | $15,808,596 | $17,395,138 | $19,112,017 | $20,969,575 | $22,978,966 | $25,020,186 | ||
_ | _ | _ | _ | Balance Breakdown |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_ | _ | _ | _ | Start Balance | $484,800 | $551,611 | $624,860 | $703,386 | $787,523 | $877,624 | $974,068 | $1,077,254 | $1,187,610 | $1,305,591 | $1,431,681 | $1,566,395 | $1,538,485 | $1,591,876 | $1,657,441 | $1,730,131 | $1,810,161 | $1,898,261 | $1,792,791 | $1,717,611 | $1,629,237 | $1,523,913 | $1,399,427 | $1,259,587 | $1,087,010 | $888,199 | $667,668 | $430,961 | $178,163 | $3,919 | $4,011 | $4,106 | $4,202 | $4,301 | $4,402 | $4,505 | $4,611 | $4,719 | $4,830 | $4,943 | $5,059 | $5,178 | $5,299 | $5,424 | $5,551 | $5,681 | $5,814 | $5,951 | $6,091 | $6,234 | $6,380 | $6,530 | $6,683 | $6,840 | $7,000 | $7,165 | $7,333 | ||
_ | _ | _ | _ | Total Increases | $256,655 | $268,250 | $280,499 | $293,335 | $306,789 | $320,893 | $335,680 | $351,188 | $367,455 | $384,520 | $402,428 | $249,427 | $255,741 | $267,823 | $281,163 | $295,453 | $310,736 | $124,607 | $124,663 | $122,278 | $117,451 | $109,506 | $98,549 | $86,714 | $71,615 | $54,310 | $40,944 | $27,283 | $11,187 | $92 | $94 | $96 | $99 | $101 | $103 | $106 | $108 | $111 | $113 | $116 | $119 | $122 | $124 | $127 | $130 | $133 | $136 | $140 | $143 | $146 | $150 | $153 | $157 | $161 | $164 | $168 | $172 | ||
_ | _ | _ | _ | Worth Growth | $47 | $48 | $49 | $50 | $52 | $53 | $54 | $55 | $57 | $58 | $59 | $61 | $62 | $63 | $65 | $66 | $68 | $70 | $71 | $73 | $75 | $76 | $78 | $80 | $82 | $84 | $86 | $88 | $90 | $92 | $94 | $96 | $99 | $101 | $103 | $106 | $108 | $111 | $113 | $116 | $119 | $122 | $124 | $127 | $130 | $133 | $136 | $140 | $143 | $146 | $150 | $153 | $157 | $161 | $164 | $168 | $172 | ||
_ | _ | _ | _ | Holding Growth | $25,261 | $29,809 | $34,797 | $40,150 | $45,894 | $52,052 | $58,653 | $65,724 | $73,298 | $81,405 | $90,082 | $99,367 | $97,988 | $101,984 | $106,822 | $112,176 | $118,064 | $124,538 | $124,592 | $122,205 | $117,376 | $109,430 | $98,470 | $86,634 | $71,533 | $54,226 | $40,858 | $27,195 | $11,097 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Modeled Inflows | $222,986 | $229,777 | $236,774 | $243,985 | $251,416 | $259,072 | $266,962 | $275,093 | $283,470 | $292,103 | $300,999 | $150,000 | $157,691 | $165,776 | $174,275 | $183,210 | $192,604 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Employer Match | $8,362 | $8,617 | $8,879 | $9,149 | $9,428 | $9,715 | $10,011 | $10,316 | $10,630 | $10,954 | $11,287 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Total Decreases | $(189,844) | $(195,001) | $(201,973) | $(209,199) | $(216,688) | $(224,449) | $(232,494) | $(240,832) | $(249,474) | $(258,431) | $(267,714) | $(277,337) | $(202,350) | $(202,257) | $(208,473) | $(215,423) | $(222,636) | $(230,078) | $(199,843) | $(210,652) | $(222,775) | $(233,992) | $(259,089) | $(285,221) | $(270,426) | $(274,841) | $(277,650) | $(280,081) | $(282,427) | $(262,149) | $(239,256) | $(241,661) | $(244,089) | $(246,543) | $(249,020) | $(251,523) | $(254,051) | $(207,999) | $(210,090) | $(212,201) | $(214,334) | $(216,488) | $(296,768) | $(301,950) | $(307,269) | $(312,728) | $(318,332) | $(324,087) | $(329,997) | $(336,068) | $(342,306) | $(348,715) | $(355,302) | $(362,074) | $(369,035) | $(376,194) | $(251,523) | ||
_ | _ | _ | _ | Modeled Outflows | $(134,968) | $(140,125) | $(145,479) | $(151,038) | $(156,810) | $(162,802) | $(169,023) | $(175,482) | $(182,187) | $(189,149) | $(196,377) | $(203,881) | $(166,923) | $(172,007) | $(177,245) | $(182,643) | $(188,205) | $(193,937) | $(199,843) | $(205,930) | $(212,201) | $(218,664) | $(220,861) | $(223,081) | $(225,323) | $(227,587) | $(229,875) | $(232,185) | $(234,518) | $(236,875) | $(239,256) | $(241,661) | $(244,089) | $(246,543) | $(249,020) | $(251,523) | $(254,051) | $(207,999) | $(210,090) | $(212,201) | $(214,334) | $(216,488) | $(296,768) | $(301,950) | $(307,269) | $(312,728) | $(318,332) | $(324,087) | $(329,997) | $(336,068) | $(342,306) | $(348,715) | $(355,302) | $(362,074) | $(369,035) | $(376,194) | $(251,523) | ||
_ | _ | _ | _ | Tax Bill | $(54,876) | $(54,876) | $(56,494) | $(58,160) | $(59,878) | $(61,647) | $(63,471) | $(65,350) | $(67,286) | $(69,282) | $(71,338) | $(73,457) | $(35,427) | $(30,250) | $(31,228) | $(32,779) | $(34,430) | $(36,141) | _ | $(4,722) | $(10,574) | $(15,329) | $(17,527) | $(36,211) | $(45,103) | $(47,254) | $(47,776) | $(47,896) | $(47,909) | $(25,274) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Penalties | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $(20,701) | $(25,929) | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | ||
_ | _ | _ | _ | Proof End Balance | $551,611 | $624,860 | $703,386 | $787,523 | $877,624 | $974,068 | $1,077,254 | $1,187,610 | $1,305,591 | $1,431,681 | $1,566,395 | $1,538,485 | $1,591,876 | $1,657,441 | $1,730,131 | $1,810,161 | $1,898,261 | $1,792,791 | $1,717,611 | $1,629,237 | $1,523,913 | $1,399,427 | $1,238,886 | $1,061,081 | $888,199 | $667,668 | $430,961 | $178,163 | $(93,077) | $(258,138) | $(235,151) | $(237,459) | $(239,789) | $(242,141) | $(244,515) | $(246,912) | $(249,332) | $(203,170) | $(205,147) | $(207,142) | $(209,156) | $(211,189) | $(291,345) | $(296,400) | $(301,588) | $(306,913) | $(312,381) | $(317,996) | $(323,764) | $(329,689) | $(335,776) | $(342,032) | $(348,463) | $(355,073) | $(361,870) | $(368,861) | $(244,018) | ||
Modeled Cash Flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Flow | Growth Item | Assumption Source | Growth Assumption | Realized Log-Ret | PV Sum @ 3% | Initial |
2019
(Age:35)
|
2020
(Age:36)
|
2021
(Age:37)
|
2022
(Age:38)
|
2023
(Age:39)
|
2024
(Age:40)
|
2025
(Age:41)
|
2026
(Age:42)
|
2027
(Age:43)
|
2028
(Age:44)
|
2029
(Age:45)
|
2030
(Age:46)
|
2031
(Age:47)
|
2032
(Age:48)
|
2033
(Age:49)
|
2034
(Age:50)
|
2035
(Age:51)
|
2036
(Age:52)
|
2037
(Age:53)
|
2038
(Age:54)
|
2039
(Age:55)
|
2040
(Age:56)
|
2041
(Age:57)
|
2042
(Age:58)
|
2043
(Age:59)
|
2044
(Age:60)
|
2045
(Age:61)
|
2046
(Age:62)
|
2047
(Age:63)
|
2048
(Age:64)
|
2049
(Age:65)
|
2050
(Age:66)
|
2051
(Age:67)
|
2052
(Age:68)
|
2053
(Age:69)
|
2054
(Age:70)
|
2055
(Age:71)
|
2056
(Age:72)
|
2057
(Age:73)
|
2058
(Age:74)
|
2059
(Age:75)
|
2060
(Age:76)
|
2061
(Age:77)
|
2062
(Age:78)
|
2063
(Age:79)
|
2064
(Age:80)
|
2065
(Age:81)
|
2066
(Age:82)
|
2067
(Age:83)
|
2068
(Age:84)
|
2069
(Age:85)
|
2070
(Age:86)
|
2071
(Age:87)
|
2072
(Age:88)
|
2073
(Age:89)
|
2074
(Age:90)
|
2075
(Age:91)
|
Primary Job | 🔨 | 📌 | (μ=3%, σ=1%, π=2.995%) | 1.035 % | $2,452,842 | $210,000:↑ | $222,986 | $229,777 | $236,774 | $243,985 | $251,416 | $259,072 | $266,962 | $275,093 | $283,470 | $292,103 | $300,999 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Cost of Living | � | 📌 | (μ=2.5%, σ=1%, π=2.495%) | 1.11 % | $(5,488,403) | $(130,000):↓ | $(134,968) | $(140,125) | $(145,479) | $(151,038) | $(156,810) | $(162,802) | $(169,023) | $(175,482) | $(182,187) | $(189,149) | $(196,377) | $(203,881) | $(166,923) | $(172,007) | $(177,245) | $(182,643) | $(188,205) | $(193,937) | $(199,843) | $(205,930) | $(212,201) | $(218,664) | $(220,861) | $(223,081) | $(225,323) | $(227,587) | $(229,875) | $(232,185) | $(234,518) | $(236,875) | $(239,256) | $(241,661) | $(244,089) | $(246,543) | $(249,020) | $(251,523) | $(254,051) | $(207,999) | $(210,090) | $(212,201) | $(214,334) | $(216,488) | $(218,664) | $(220,861) | $(223,081) | $(225,323) | $(227,587) | $(229,875) | $(232,185) | $(234,518) | $(236,875) | $(239,256) | $(241,661) | $(244,089) | $(246,543) | $(249,020) | $(251,523) |
Business | � | 📁 | (μ=7%, σ=20%, π=5%) | 0.526 % | $680,602 | $150,000:↑ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $150,000 | $157,691 | $165,776 | $174,275 | $183,210 | $192,604 | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ |
Health Care | ⚕ | 📁 | (μ=3.75%, σ=0%, π=3.75%) | 3.75 % | $(325,810) | $15,000:↓ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | _ | $(78,105) | $(81,089) | $(84,188) | $(87,405) | $(90,745) | $(94,212) | $(97,812) | $(101,550) | $(105,430) | $(109,459) | $(113,642) | $(117,984) | $(122,493) | $(127,173) | _ |