| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||||||
2 | Annual Total Compensation (includes base, bonus, and vested equity) | Description | Annual Post-Tax Income | Annual Investment Returns | ||||||||||||||||||||||
3 | ||||||||||||||||||||||||||
4 | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | ||||||||||
5 | Age | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | |
6 | 22 | 1 | $150,000 | $0 | $180,000 | $120,000 | $0 | 1 | 1st Year Analyst | MS1 | SWE2 | 1st Year Analyst | L1 | 1 | $150,000 | $0 | $180,000 | $120,000 | $0 | 1 | $0 | $0 | $0 | $0 | $0 | |
7 | 23 | 2 | $175,000 | $0 | $200,000 | $140,000 | $0 | 2 | 2nd Year Analyst | MS2 | SWE2 | 2nd Year Analyst | L2 | 2 | $175,000 | $0 | $200,000 | $140,000 | $0 | 2 | $0 | $0 | $0 | $0 | $0 | |
8 | 24 | 3 | $200,000 | $0 | $250,000 | $0 | $0 | 3 | 3rd Year Analyst | MS3 | SWE3 | MBA1 | L3 | 3 | $200,000 | $0 | $250,000 | $0 | $0 | 3 | $0 | $0 | $0 | $0 | $0 | |
9 | 25 | 4 | $250,000 | $0 | $260,000 | $0 | $205,000 | 4 | 1st Year Associate | MS4 | SWE3 | MBA2 | 1st Year Associate | 4 | $250,000 | $0 | $260,000 | $0 | $205,000 | 4 | $0 | $0 | $0 | $0 | $0 | |
10 | 26 | 5 | $300,000 | $65,000 | $340,000 | $230,000 | $225,000 | 5 | 2nd Year Associate | PGY1 | Senior SWE | 1st Year Associate | 2nd Year Associate | 5 | $300,000 | $65,000 | $340,000 | $230,000 | $225,000 | 5 | $0 | $0 | $0 | $0 | $0 | |
11 | 27 | 6 | $350,000 | $70,000 | $360,000 | $260,000 | $270,000 | 6 | 3rd Year Associate | PGY2 | Senior SWE | 2nd Year Associate | 3rd Year Associate | 6 | $350,000 | $70,000 | $360,000 | $260,000 | $270,000 | 6 | $0 | $0 | $0 | $0 | $0 | |
12 | 28 | 7 | $450,000 | $75,000 | $390,000 | $300,000 | $310,000 | 7 | Vice President | PGY3 | Senior SWE | Engagement Manager | 4th Year Associate | 7 | $450,000 | $75,000 | $390,000 | $300,000 | $310,000 | 7 | $0 | $0 | $0 | $0 | $0 | |
13 | 29 | 8 | $525,000 | $400,000 | $480,000 | $350,000 | $360,000 | 8 | Vice President | Attending | Staff SWE | Engagement Manager | 5th Year Associate | 8 | $525,000 | $400,000 | $480,000 | $350,000 | $360,000 | 8 | $0 | $0 | $0 | $0 | $0 | |
14 | 30 | 9 | $600,000 | $420,000 | $500,000 | $400,000 | $395,000 | 9 | Vice President | Attending | Staff SWE | Principal | 6th Year Associate | 9 | $600,000 | $420,000 | $500,000 | $400,000 | $395,000 | 9 | $0 | $0 | $0 | $0 | $0 | |
15 | 31 | 10 | 10 | 10 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
16 | 32 | 11 | 11 | 11 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
17 | 33 | 12 | 12 | 12 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
18 | 34 | 13 | 13 | 13 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
19 | 35 | 14 | 14 | 14 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
20 | 36 | 15 | 15 | 15 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
21 | 37 | 16 | 16 | 16 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
22 | 38 | 17 | 17 | 17 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
23 | 39 | 18 | 18 | 18 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
24 | 40 | 19 | 19 | 19 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
25 | 41 | 20 | 20 | 20 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||||
26 | 42 | 21 | $700,000 | $440,000 | $530,000 | $460,000 | $425,000 | 10 | Director | Attending | Staff SWE | Principal | 7th Year Associate | 21 | $700,000 | $440,000 | $530,000 | $460,000 | $425,000 | 21 | $0 | $0 | $0 | $0 | $0 | |
27 | ||||||||||||||||||||||||||
28 | ||||||||||||||||||||||||||
29 | ||||||||||||||||||||||||||
30 | Annual Total Debt | Annual Living Costs | Debt Payments | Cumulative Debt | ||||||||||||||||||||||
31 | Assumed Interest Rate | Assumed Interest Rate | 6% | Assumed Interest Rate | 6% | |||||||||||||||||||||
32 | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | ||||||||||
33 | Age | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | |
34 | 22 | 1 | $0 | $97,346 | $0 | $0 | $92,098 | 1 | $97,346 | $92,098 | 1 | $97,346 | $92,098 | 1 | $97,346 | $92,098 | ||||||||||
35 | 23 | 2 | $0 | $102,606 | $0 | $0 | $92,098 | 2 | $199,952 | $184,196 | 2 | $303,139 | $276,294 | 2 | $406,326 | $368,392 | ||||||||||
36 | 24 | 3 | $0 | $103,340 | $0 | $0 | $92,098 | 3 | $303,292 | $276,294 | 3 | $624,619 | $552,588 | 3 | $1,055,324 | $920,980 | ||||||||||
37 | 25 | 4 | $0 | $101,170 | $0 | $0 | $0 | 4 | $404,462 | $276,294 | 4 | $1,066,558 | $828,882 | 4 | $2,185,202 | $1,749,862 | ||||||||||
38 | 26 | 5 | $0 | $44,436 | $0 | $0 | $0 | 5 | $448,898 | $276,294 | 5 | $1,579,450 | $1,105,176 | 5 | $3,895,764 | $2,855,038 | ||||||||||
39 | 27 | 6 | $0 | $0 | $0 | $0 | $0 | 6 | $448,898 | $276,294 | 6 | $2,123,115 | $1,381,470 | 6 | $6,252,624 | $4,236,508 | ||||||||||
40 | 28 | 7 | $0 | $0 | $0 | $0 | $0 | 7 | $448,898 | $276,294 | 7 | $2,699,400 | $1,657,764 | 7 | $9,327,181 | $5,894,272 | ||||||||||
41 | 29 | 8 | $0 | $0 | $0 | $0 | $0 | 8 | $448,898 | $276,294 | 8 | $3,310,262 | $1,934,058 | 8 | $13,197,074 | $7,828,330 | ||||||||||
42 | 30 | 9 | $0 | $0 | $0 | $0 | $0 | 9 | $448,898 | $276,294 | 9 | $3,957,775 | $2,210,352 | 9 | $17,946,673 | $10,038,682 | ||||||||||
43 | 31 | 10 | $0 | $0 | $0 | $0 | $0 | 10 | $448,898 | $276,294 | 10 | $4,644,140 | $2,486,646 | 10 | $23,667,614 | $12,525,328 | ||||||||||
44 | 32 | 11 | $0 | $0 | $0 | $0 | $0 | 11 | $448,898 | $276,294 | 11 | $5,371,686 | $2,762,940 | 11 | $30,459,356 | $15,288,268 | ||||||||||
45 | 33 | 12 | $0 | $0 | $0 | $0 | $0 | 12 | $448,898 | $276,294 | 12 | $6,142,885 | $3,039,234 | 12 | $38,429,803 | $18,327,502 | ||||||||||
46 | 34 | 13 | $0 | $0 | $0 | $0 | $0 | 13 | $448,898 | $276,294 | 13 | $6,960,356 | $3,315,528 | 13 | $47,695,948 | $21,643,030 | ||||||||||
47 | 35 | 14 | $0 | $0 | $0 | $0 | $0 | 14 | $448,898 | $276,294 | 14 | $7,826,876 | $3,591,822 | 14 | $58,384,581 | $25,234,852 | ||||||||||
48 | 36 | 15 | $0 | $0 | $0 | $0 | $0 | 15 | $448,898 | $276,294 | 15 | $8,745,386 | $3,868,116 | 15 | $70,633,042 | $29,102,968 | ||||||||||
49 | 37 | 16 | $0 | $0 | $0 | $0 | $0 | 16 | $448,898 | $276,294 | 16 | $9,719,008 | $4,144,410 | 16 | $84,590,032 | $33,247,378 | ||||||||||
50 | 38 | 17 | $0 | $0 | $0 | $0 | $0 | 17 | $448,898 | $276,294 | 17 | $10,751,046 | $4,420,704 | 17 | $100,416,480 | $37,668,082 | ||||||||||
51 | 39 | 18 | $0 | $0 | $0 | $0 | $0 | 18 | $448,898 | $276,294 | 18 | $11,845,007 | $4,696,998 | 18 | $118,286,475 | $42,365,080 | ||||||||||
52 | 40 | 19 | $0 | $0 | $0 | $0 | $0 | 19 | $448,898 | $276,294 | 19 | $13,004,605 | $4,973,292 | 19 | $138,388,269 | $47,338,372 | ||||||||||
53 | 41 | 20 | $0 | $0 | $0 | $0 | $0 | 20 | $448,898 | $276,294 | 20 | $14,233,780 | $5,249,586 | 20 | $160,925,345 | $52,587,958 | ||||||||||
54 | 42 | 21 | $0 | $0 | $0 | $0 | $0 | 21 | $448,898 | $276,294 | 21 | $15,536,704 | $5,525,880 | 21 | $186,117,570 | $58,113,838 | ||||||||||
55 | ||||||||||||||||||||||||||
56 | ||||||||||||||||||||||||||
57 | ||||||||||||||||||||||||||
58 | Net Worth | Investment Returns | ||||||||||||||||||||||||
59 | ||||||||||||||||||||||||||
60 | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | Goldman Sachs | Dermatology - Harvard | Mckinsey | Cravath | ||||||||||||||||||
61 | Age | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | Years of Experience | Investment Banking | Medicine | Software Engineering | Management Consulting | Law | |||||||||||||
62 | 22 | 1 | $0 | $0 | $0 | $0 | $0 | 1 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
63 | 23 | 2 | $0 | $0 | $0 | $0 | $0 | 2 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
64 | 24 | 3 | $0 | $0 | $0 | $0 | $0 | 3 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
65 | 25 | 4 | $0 | $0 | $0 | $0 | $0 | 4 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
66 | 26 | 5 | $0 | $0 | $0 | $0 | $0 | 5 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
67 | 27 | 6 | $0 | $0 | $0 | $0 | $0 | 6 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
68 | 28 | 7 | $0 | $0 | $0 | $0 | $0 | 7 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
69 | 29 | 8 | $0 | $0 | $0 | $0 | $0 | 8 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
70 | 30 | 9 | $0 | $0 | $0 | $0 | $0 | 9 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
71 | 31 | 10 | $0 | $0 | $0 | $0 | $0 | 10 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
72 | 32 | 11 | $0 | $0 | $0 | $0 | $0 | 11 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
73 | 33 | 12 | $0 | $0 | $0 | $0 | $0 | 12 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
74 | 34 | 13 | $0 | $0 | $0 | $0 | $0 | 13 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
75 | 35 | 14 | $0 | $0 | $0 | $0 | $0 | 14 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
76 | 36 | 15 | $0 | $0 | $0 | $0 | $0 | 15 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
77 | 37 | 16 | $0 | $0 | $0 | $0 | $0 | 16 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
78 | 38 | 17 | $0 | $0 | $0 | $0 | $0 | 17 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
79 | 39 | 18 | $0 | $0 | $0 | $0 | $0 | 18 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
80 | 40 | 19 | $0 | $0 | $0 | $0 | $0 | 19 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
81 | 41 | 20 | $0 | $0 | $0 | $0 | $0 | 20 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
82 | 42 | 21 | $0 | $0 | $0 | $0 | $0 | 21 | $0 | $0 | $0 | $0 | $0 | |||||||||||||
83 | ||||||||||||||||||||||||||
84 | ||||||||||||||||||||||||||
85 | ||||||||||||||||||||||||||
86 | ||||||||||||||||||||||||||
87 | ||||||||||||||||||||||||||
88 | ||||||||||||||||||||||||||
89 | ||||||||||||||||||||||||||
90 | ||||||||||||||||||||||||||
91 | ||||||||||||||||||||||||||
92 | ||||||||||||||||||||||||||
93 | ||||||||||||||||||||||||||
94 | ||||||||||||||||||||||||||
95 | ||||||||||||||||||||||||||
96 | ||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||
98 | ||||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||
100 |