How I Do Become a Billionaire Spreadsheet (Yura Perov)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
For blog post:
https://www.linkedin.com/pulse/how-i-do-become-billionaire-yura-perov/
3
4
First few years:
Study hard and practise
Learn and grow spiritually and professionally
5
6
Start earning salary at the age of:
28Your start salary:50k
7
Start capital contribution at the age of:
30Your annual average salary growth:15%
8
Risk-aversed contribution from salary:
10%
Assumed rate of risk-aversed annual growth (net):
5%
9
Capital contribution, as extra % of salary:
20%Assumed annual capital growth (net):20%
10
Cap on your salary, if you wish:
15,000kAge to stop actively working:80
11
12
Then, at:Salary and spendings per year (assuming 15% annual increase):Total savings in the risk-aversed diversified portfolio with 5% net return plus 10% of my salary annuallyExtra "Shares" (Capital) earned that year post-tax (assuming extra 20% to the salary each year):Total capital with 20% annual grows:
13
2828 years old50k5k
14
2929 years old58k11k
15
3030 years old66k18k13k13k
16
3131 years old76k27k15k31k
17
3232 years old87k37k17k55k
18
3333 years old101k49k20k86k
19
3434 years old116k63k23k126k
20
3535 years old133k79k27k178k
21
3636 years old153k98k31k244k
22
3737 years old176k121k35k328k
23
3838 years old202k147k40k434k
24
3939 years old233k178k47k568k
25
4040 years old268k213k54k735k
26
4141 years old308k255k62k943k
27
4242 years old354k303k71k1,203k
28
4343 years old407k359k81k1,524k
29
4444 years old468k423k94k1,923k
30
4545 years old538k498k108k2,415k
31
4646 years old619k585k124k3,022k
32
4747 years old712k686k142k3,769k
33
4848 years old818k802k164k4,686k
34
4949 years old941k936k188k5,811k
35
5050 years old1,082k1,091k216k7,190k
36
5151 years old1,245k1,270k249k8,877k
37
5252 years old1,431k1,477k286k10,939k
38
5353 years old1,646k1,715k329k13,456k
39
5454 years old1,893k1,990k379k16,525k
40
5555 years old2,177k2,307k435k20,266k
41
5656 years old2,503k2,673k501k24,819k
42
5757 years old2,879k3,094k576k30,359k
43
5858 years old3,311k3,580k662k37,093k
44
5959 years old3,807k4,140k761k45,273k
45
6060 years old4,378k4,785k876k55,203k
46
6161 years old5,035k5,528k1,007k67,251k
47
6262 years old5,790k6,383k1,158k81,859k
48
6363 years old6,659k7,368k1,332k99,563k
49
6464 years old7,658k8,502k1,532k121,007k
50
6565 years old8,806k9,808k1,761k146,969k
51
6666 years old10,127k11,311k2,025k178,389k
52
6767 years old11,646k13,041k2,329k216,396k
53
6868 years old13,393k15,033k2,679k262,354k
54
6969 years old15,000k17,284k3,000k317,824k
55
7070 years old15,000k19,648k3,000k384,389k
56
7171 years old15,000k22,131k3,000k464,267k
57
7272 years old15,000k24,737k3,000k560,120k
58
7373 years old15,000k27,474k3,000k675,144k
59
7474 years old15,000k30,348k3,000k813,173k
60
7575 years old15,000k33,365k3,000k978,808k
61
7676 years old15,000k36,534k3,000k1,177,569k
62
7777 years old15,000k39,860k3,000k1,416,083k
63
7878 years old15,000k43,353k3,000k1,702,300k
64
7979 years old15,000k47,021k3,000k2,045,760k
65
8080 years old49,372k2,454,912k
66
8181 years old51,841k2,945,894k
67
8282 years old54,433k3,535,073k
68
8383 years old57,154k4,242,088k
69
8484 years old60,012k5,090,505k
70
8585 years old63,013k6,108,607k
71
8686 years old66,163k7,330,328k
72
8787 years old69,471k8,796,393k
73
8888 years old72,945k10,555,672k
74
8989 years old76,592k12,666,807k
75
9090 years old80,422k15,200,168k
76
9191 years old84,443k18,240,201k
77
9292 years old88,665k21,888,242k
78
9393 years old93,098k26,265,890k
79
9494 years old97,753k31,519,068k
80
9595 years old102,641k37,822,882k
81
9696 years old107,773k45,387,458k
82
9797 years old113,162k54,464,950k
83
9898 years old118,820k65,357,940k
84
9999 years old124,761k78,429,527k
85
100100 years old130,999k94,115,433k
86
112,938,520k
87
135,526,223k
88
162,631,468k
89
195,157,762k
90
234,189,314k
91
281,027,177k
92
337,232,612k
93
404,679,135k
94
485,614,962k
95
582,737,954k
96
699,285,545k
97
839,142,654k
98
1,006,971,185k
99
1,208,365,422k
100
1,450,038,506k
Loading...