ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
Financial position
4
5
20272030203520402045205020552060
6
Net worth
7
Cash 5,920,400 12,828,030 26,248,617 38,746,212 73,521,339 113,652,999 206,936,645 322,385,224
8
Gross 5,960,950 12,870,276 29,432,394 78,297,979 114,461,101 180,099,535 263,201,503 374,959,870
9
Net 5,960,950 12,870,276 28,784,011 50,294,776 101,694,008 168,451,258 256,678,173 364,718,625
10
11
Income
12
Gross_self 2,357,515 3,328,822 5,520,555 8,557,346 12,388,371 16,480,656 21,388,575 26,054,193
13
Gross_partner 810,000 1,187,345 1,951,680 2,892,770 4,083,814 5,360,797 6,895,964 8,361,022
14
Net_self 1,569,430 2,370,898 4,541,883 7,237,303 10,284,462 12,074,642 16,856,765 15,080,380
15
Net_partner 625,250 979,637 1,694,081 2,564,236 3,651,924 4,775,142 6,077,583 7,185,540
16
Post common expenses
 1,679,880 2,715,452 4,654,348 4,965,230 9,100,077 12,445,526 21,067,728 22,265,920
17
18
19
Switch
Returns swtich
 Average Bull Bear Average
20
21
House
Return on investments
9.00%10.50%7.50%9.00%
22
Count switch 1
House loan rates
9.25%10.00%8.50%9.25%
23
Years
Car loan rates
9.00%10.50%7.50%9.00%
24
House 12038
Physical gold appreciation
1.38%0.75%2.00%1.38%
25
House 22050
General inflation
7.50%8.50%6.50%7.50%
26
27
Car
28
Count switch 3
29
Years
30
Car 12032
31
Car 22047
32
Car 32049
33
34
Car
35
Count switch -
36
Years
37
Kid 12035
38
Kid 22038
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100