Category | Monthly amt. | Comments | Annual |
Salary/Wages | $10,417 | | $125,000 |
FICA base salary/wages | $10,417 | | $125,000 |
|
Traditional IRA | $458 | At maximum | $5,500 |
401(k) / 403(b) / 457(b) / TSP /etc. | $1,458 | At maximum | $17,500 |
Income subject to IRS tax | $8,500 | | $102,000 |
|
ESPP/After-tax 401k | $521 | | $6,250 |
Paycheck income before tax | $7,979 | | $95,750 |
|
|
|
Federal Adj. Gross Inc. | $8,500 | | $102,000 |
|
Federal tax | $1,574 | 2014 rates, stand. ded., 1 exemption | $18,894 |
State/City tax | $467 | Guess, using 5.50% * Fed. AGI | $5,610 |
Soc. Sec. | $605 | Assumes 1 earner paying | $7,254 |
Medicare | $151 | | $1,812 |
Total income taxes | $2,798 | | $33,576 |
Income before other expenses | $5,181 | | $62,174 |
Monthly Expenses: | | | |
Miscellaneous | $3,000 | | $36,000 |
Non-mortgage total | $3,000 | | $36,000 |
Loans: | | | |
Student Loan | $236 | | $2,828 |
Student Loan | $94 | | $1,131 |
|
Total Expense | $3,330 | | $39,959 |
Total to invest | $1,851 | | $22,215 |
Available for taxable investment: | $1,851 | | $22,215 |
|
Summary: | | | |
"Gross" income | $10,417 | | $125,000 |
Income taxes | $2,798 | | $33,576 |
After-tax income | $7,619 | | $91,424 |
IRA+401k+ESPP+529/other | $2,438 | | $29,250 |
Living expenses | $3,000 | | $36,000 |
Non-mortgage loans | $330 | | $3,959 |
After-tax investable | $1,851 | | $22,215 |
|
|
Time to FIRE?: | | | |
Time to FIRE | 18 | years | |
Safe Withdrawal Rate | 4.00% | percent | |
Real return on tax-deferred investments | 5.00% | percent | |
Real, after tax, return on taxable investments | 3.75% | percent | |
Expected retirement total tax rate | 25.00% | | |
Current Savings | | | |
Projected Savings at Retirement | | | |
Taxable | $556,806 | | |
Tax-deferred (e.g. trad. IRA/401k) | $647,045 | | |
Total projected stash | $1,203,851 | | |
| | | |
Projected Expenses in Retirement | | | |
Non-loan, non-work expenses | $36,000 | | |
Income taxes | $12,000 | | |
Total | $48,000 | | |
| | | |
Stash for retirement expenses @4.0% SWR | $1,200,000 | needed | |
| Have $3,851 extra. | | |