-
Notifications
You must be signed in to change notification settings - Fork 4
Commit
This commit does not belong to any branch on this repository, and may belong to a fork outside of the repository.
Also bring contributions closer into line with targets.
- Loading branch information
Showing
4 changed files
with
32 additions
and
25 deletions.
There are no files selected for viewing
This file contains bidirectional Unicode text that may be interpreted or compiled differently than what appears below. To review, open the file in an editor that reveals hidden Unicode characters.
Learn more about bidirectional Unicode characters
Original file line number | Diff line number | Diff line change |
---|---|---|
|
@@ -22,37 +22,44 @@ Just clone and `cargo run` to see a demonstration with a real GnuCash database: | |
$ git clone [email protected]:DavidCain/stay-the-course.git | ||
$ cd stay-the-course | ||
$ cargo run | ||
US stocks: $10,032 (🎯 42.68%) | ||
- FZROX: $5120.56 (485.3619 x $10.55) | ||
- VTSAX: $4911.94 (66.5305 x $73.83) | ||
International stocks: $7,749 (🎯 34.14%) | ||
- VTIAX: $7749.70 (273.7445 x $28.31) | ||
US bonds: $3,393 (🎯 14.63%) | ||
- VBTLX: $3393.63 (311.0576 x $10.91) | ||
REIT: $3,330 (🎯 8.53%) | ||
- VGSLX: $3330.72 (26.1438 x $127.40) | ||
Portfolio total: $24,506 | ||
Using default example configuration. Write to config.toml for real use. | ||
----------------------------------------------------------------------- | ||
International stocks: $8,861 (🎯 32.15%) | ||
- VTIAX (VTIAX): $8861.10 (273.7445 x $32.37) | ||
US bonds: $6,851 (🎯 19.62%) | ||
- VBTLX (VBTLX): $6850.79 (1151.3937 x $5.95) | ||
US total market: $5,894 (🎯 26.52%) | ||
- FZROX (FZROX): $5202.48 (274.3919 x $18.96) | ||
- VTSAX (VTSAX): $691.13 (5.2905 x $130.63) | ||
US small + mid cap: $4,000 (🎯 13.66%) | ||
- VSMAX (VSMAX): $4000.00 (38.2409 x $104.60) | ||
REIT: $3,080 (🎯 8.03%) | ||
- VGSLX (VGSLX): $3080.26 (26.1438 x $117.82) | ||
Portfolio total: $28,686 | ||
Worth at retirement (Assuming 7% growth): | ||
- 34: $24506 SWR: $980 | ||
- 50: $69858 SWR: $2794 | ||
- 55: $97975 SWR: $3919 | ||
- 60: $137434 SWR: $5497 | ||
- 65: $192750 SWR: $7710 | ||
- 39: $28,686 SWR: $1,147 | ||
- 50: $58,391 SWR: $2,336 | ||
- 55: $81,893 SWR: $3,276 | ||
- 60: $114,875 SWR: $4,595 | ||
- 65: $161,111 SWR: $6,444 | ||
After-tax income: $49,700 | ||
Charitable giving: $5,000 (10% of after-tax income) | ||
Minimum to bring all assets to target: $9,635 | ||
How much to contribute or withdraw? | ||
2000 | ||
3000 | ||
Contribute the following amounts: | ||
- International stocks: $903.07 | ||
31.62% -> 32.64% (🎯 34.14%) Δ [7.3% -> 4.4%] | ||
- US bonds: $313.46 | ||
13.84% -> 13.98% (🎯 14.63%) Δ [5.3% -> 4.4%] | ||
- US stocks: $783.46 | ||
40.93% -> 40.80% (🎯 42.68%) Δ [4.0% -> 4.4%] | ||
- US total market: $2083.11 | ||
20.54% -> 25.17% (🎯 26.52%) Δ [22.5% -> 5.0%] | ||
- International stocks: $807.65 | ||
30.89% -> 30.51% (🎯 32.15%) Δ [3.9% -> 5.0%] | ||
- US small + mid cap: $109.22 | ||
13.94% -> 12.96% (🎯 13.66%) Δ [-2.0% -> 5.0%] | ||
- US bonds: $0.00 | ||
23.88% -> 21.62% (🎯 19.62%) Δ [-21.7% -> -10.1%] | ||
- REIT: $0.00 | ||
13.59% -> 12.56% (🎯 8.53%) Δ [-59.2% -> -47.1%] | ||
10.73% -> 9.72% (🎯 8.03%) Δ [-33.5% -> -20.9%] | ||
``` | ||
|
||
### Sample GnuCash accounting records | ||
|
Binary file not shown.
This file contains bidirectional Unicode text that may be interpreted or compiled differently than what appears below. To review, open the file in an editor that reveals hidden Unicode characters.
Learn more about bidirectional Unicode characters
This file contains bidirectional Unicode text that may be interpreted or compiled differently than what appears below. To review, open the file in an editor that reveals hidden Unicode characters.
Learn more about bidirectional Unicode characters