Finance Independence Number

broken down from growth, reoccuring income (to reduce number), and yearly costs:

((50000-12000)*17.7)-(14400*17.7) = 417,720

yearly expenses - reoccuring income * 17.7 - (largepurchase*17.7) = retirement number