Net Worth and Financial Independence Tracker v1.5

	A	B	C	D	P
1	Please do not request edit access. Make a copy by clicking File > Make a copy. New version available via https://sites.google.com/view/financialindependencesheet/home
2	Include Equity?	FALSE
3	Use Budget?	TRUE
4	Withdrawl Rate %	3.8%
5	Return Rate %	6.0%
6	Expence Reference Year	2018
7	Avg. Local Tax	10.0%
8	Desired RE Date	Dec, 25
9	Monthly Requirement	17,147
10	Annual Savings	208,331
11	Est. Yearly Expenses	126,720
12	FI Number	3,379,200
13	Total NW (+/- Equity)	683,892
14
15	Total Networth (live)	2,896,733	1,711,846
16	500K NW	579.35%
17	750K NW	386.23%
18	1M NW	289.67%
19	1.25M NW	231.74%
20	1.5M NW	193.12%
21	1.75M NW	165.53%
22	2M NW	144.84%
23	% to FI	85.98%
24	Current yrs of expenses	22.86
25	Years to FI	1.22
26	Current SWR	108,627
27
28	Total Invested (live)	2,344,442	1,692,414
29	500K NW	468.89%
30	625K NW	375.11%
31	750K NW	312.59%
32	875K NW	267.94%
33	1M NW	234.44%
34	1.25M NW	187.56%
35	1.5M NW	156.30%
36	1.75M NW	133.97%
37	2M NW	117.22%
38	% to FI	69.63%
39	Current yrs of expenses	18.50
40	Years to FI	2.73
41	Current SWR	87,917
42
43	ETF / Stocks / Pension	80.93%
44	Home equity	17.30%
45	Cash	1.10%
46
47	Expenses covered by Investments
48	Home / Personal Insurance	1,200	Covered	96,567
49	Water / Council service	960	Covered	95,367
50	Electric	960	Covered	95,607
51	Misc	600	Covered	95,607
52	Internet / TV / Mobile	1,200	Covered	95,967
53	Transportation	3,600	Covered	95,367
54	Groceries	6,000	Covered	92,967
55	Health	8,400	Covered	90,567
56	Child est.	36,000	Covered	88,167
57	Rent	31,200	Covered	60,567
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					5.27E+06
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100