Sure, here's a table showing the ending balance of net worth over a 10-year period based on the assumptions provided:

| Year | Annual Gross Income | Annual Expenses | After-Tax Income | After-Tax Savings | Liquid Investments (4%) | Illiquid Investments (6%) | Cash Equivalents (3%) | Net Worth |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 1 | $800,000 | $150,000 | $520,000 | $273,000 | $305,607 | $427,966 | $883,342 | $6,256,394 |
| 2 | $824,000 | $157,500 | $536,600 | $294,615 | $617,858 | $883,085 | $909,301 | $7,098,954 |
| 3 | $849,120 | $165,375 | $553,748 | $316,056 | $948,266 | $1,367,868 | $936,285 | $8,138,979 |
| 4 | $875,398 | $173,644 | $571,444 | $337,337 | $1,298,234 | $1,893,317 | $964,357 | $9,398,040 |
| 5 | $902,869 | $182,326 | $589,699 | $358,475 | $1,669,316 | $2,462,708 | $993,580 | $10,898,182 |
| 6 | $931,569 | $191,442 | $608,524 | $379,481 | $2,063,302 | $3,079,324 | $1,024,019 | $12,663,511 |
| 7 | $961,538 | $201,015 | $627,930 | $400,364 | $2,482,214 | $3,746,341 | $1,055,742 | $14,720,263 |
| 8 | $992,814 | $211,062 | $647,928 | $421,136 | $2,928,295 | $4,467,866 | $1,088,815 | $17,097,757 |
| 9 | $1,025,437 | $221,597 | $668,530 | $441,808 | $3,403,006 | $5,248,047 | $1,123,314 | $19,830,435 |
| 10 | $1,059,450 | $232,635 | $689,747 | $462,391 | $3,907,073 | $6,091,083 | $1,159,316 | $22,957,924 |

Note: This table assumes that after-tax savings are invested in a 50/50 split between liquid investments (taxable brokerage accounts) and illiquid investments (real estate and retirement assets), with annual growth rates of 4% and 6%, respectively. The cash equivalents are assumed to grow at an annual rate of 3%. The net worth figures shown in the table represent the ending balances after 10 years.
다음은 제공된 가정에 따라 10년 동안의 순자산 최종 잔액을 보여주는 표입니다:

| 연도 | 연간 총 수입 | 연간 지출 | 세후 수입 | 세후 저축액 | 유동성 투자(4%) | 비유동성 투자(6%) | 현금 등가물(3%) | 순자산 |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 1 | $800,000 | $150,000 | $520,000 | $273,000 | $305,607 | $427,966 | $883,342 | $6,256,394 |
| 2 | $824,000 | $157,500 | $536,600 | $294,615 | $617,858 | $883,085 | $909,301 | $7,098,954 |
| 3 | $849,120 | $165,375 | $553,748 | $316,056 | $948,266 | $1,367,868 | $936,285 | $8,138,979 |
| 4 | $875,398 | $173,644 | $571,444 | $337,337 | $1,298,234 | $1,893,317 | $964,357 | $9,398,040 |
| 5 | $902,869 | $182,326 | $589,699 | $358,475 | $1,669,316 | $2,462,708 | $993,580 | $10,898,182 |
| 6 | $931,569 | $191,442 | $608,524 | $379,481 | $2,063,302 | $3,079,324 | $1,024,019 | $12,663,511 |
| 7 | $961,538 | $201,015 | $627,930 | $400,364 | $2,482,214 | $3,746,341 | $1,055,742 | $14,720,263 |
| 8 | $992,814 | $211,062 | $647,928 | $421,136 | $2,928,295 | $4,467,866 | $1,088,815 | $17,097,757 |
| 9 | $1,025,437 | $221,597 | $668,530 | $441,808 | $3,403,006 | $5,248,047 | $1,123,314 | $19,830,435 |
| 10 | $1,059,450 | $232,635 | $689,747 | $462,391 | $3,907,073 | $6,091,083 | $1,159,316 | $22,957,924 |

참고: 이 표는 세후 저축액을 유동성 투자(과세 대상 중개 계좌)와 비유동성 투자(부동산 및 은퇴 자산)에 각각 50 대 50으로 나누어 투자하고 연간 성장률을 각각 4%와 6%로 가정합니다. 현금성 자산은 연간 3%의 비율로 증가한다고 가정합니다. 표에 표시된 순자산 수치는 10년 후의 최종 잔액을 나타냅니다.