Financial Freedom Templates

	B	C	D	E	F	G	J	K	L	M	N	O	P	Q
1
2	FINANCIAL FREEDOM SCENARIO PLANNER
3					Net wealth						300	500	1000	XX
4	Year	Age	Time	Monthly savings	Start	End	Category	Amount per month	Amount per year	Net wealth required	Time taken	Time taken	Time taken	Time taken
5	2023	23	1	7000	-	84,000	Financial Security	-	0	0
6	2024	24	2	7000	84,000	186,480	Financial Independence	2,000	24,000	300,000
7	2025	25	3	7000	186,480	311,506	Current Salary	-	0	0
8	2026	26	4	7000	311,506	464,037	Financial Freedom	-	0	0
9	2027	27	5	7000	464,037	650,125
10	2028	28	6	7000	650,125	877,152	Assumed return	25.00%
11	2029	29	7	7000	877,152	1,154,126	Assumed inflation	3.00%
12	2030	30	8	7000	1,154,126	1,492,034	Assumed real return	22.00%
13	2031	31	9	7000	1,492,034	1,904,281	Drawn-down rate	8.00%
14	2032	32	10	7000	1,904,281	2,407,223
15	2033	33	11	7000	2,407,223	3,020,812	Ideas to turbocharge this
16	2034	34	12	7000	3,020,812	3,769,391	Make more money	E5
17	2035	35	13	7000	3,769,391	4,682,656	Spend less money	K6
18	2036	36	14	7000	4,682,656	5,796,841	Produce better returns	K10
19	2037	37	15	7000	5,796,841	7,156,146
20	2038	38	16	7000	7,156,146	8,814,498
21	2039	39	17	7000	8,814,498	10,837,688
22	2040	40	18	7000	10,837,688	13,305,979
23	2041	41	19	7000	13,305,979	16,317,294
24	2042	42	20	7000	16,317,294	19,991,099
25	2043	43	21	7000	19,991,099	24,473,141
26	2044	44	22	7000	24,473,141	29,941,232
27	2045	45	23	7000	29,941,232	36,612,303
28	2046	46	24	7000	36,612,303	44,751,009
29	2047	47	25	7000	44,751,009	54,680,231
30	2048	48	26	7000	54,680,231	66,793,882
31	2049	49	27	7000	66,793,882	81,572,536
32	2050	50	28	7000	81,572,536	99,602,494
33	2051	51	29	7000	99,602,494	121,599,043
34	2052	52	30	7000	121,599,043	148,434,832
35	2053	53	31	7000	148,434,832	181,174,495
36	2054	54	32	7000	181,174,495	221,116,884
37	2055	55	33	7000	221,116,884	269,846,599
38	2056	56	34	7000	269,846,599	329,296,851
39	2057	57	35	7000	329,296,851	401,826,158
40	2058	58	36	7000	401,826,158	490,311,913
41	2059	59	37	7000	490,311,913	598,264,534
42	2060	60	38	7000	598,264,534	729,966,731
43	2061	61	39	7000	729,966,731	890,643,412
44	2062	62	40	7000	890,643,412	1,086,668,962
45	2063	63	41	7000	1,086,668,962	1,325,820,134
46	2064	64	42	7000	1,325,820,134	1,617,584,564
47	2065	65	43	7000	1,617,584,564	1,973,537,168
48	2066	66	44	7000	1,973,537,168	2,407,799,345
49	2067	67	45	7000	2,407,799,345	2,937,599,200
50	2068	68	46	7000	2,937,599,200	3,583,955,024
51	2069	69	47	7000	3,583,955,024	4,372,509,130
52	2070	70	48	7000	4,372,509,130	5,334,545,138
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100