ABCDEFGHIJKLMNOPQ
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 Year2018
7
Avg. Local Tax10.0%
8
Desired RE DateDec, 25
9
Monthly Requirement 17,125
10
Annual Savings211,649
11
Est. Yearly Expenses126,720
12
FI Number3,379,200
13
Total NW (+/- Equity)685,317
14
15
Total Networth (live)2,597,3931,411,081
16
500K NW519.48%
17
750K NW346.32%
18
1M NW 259.74%
19
1.25M NW207.79%
20
1.5M NW173.16%
21
1.75M NW148.42%
22
2M NW129.87%
23
% to FI77.12%
24
Current yrs of expenses20.50
25
Years to FI2.00
26
Current SWR97,402
27
28
Total Invested (live)2,080,9671,427,514
29
500K NW416.19%
30
625K NW332.95%
31
750K NW277.46%
32
875K NW237.82%
33
1M NW 208.10%
34
1.25M NW166.48%
35
1.5M NW138.73%
36
1.75M NW118.91%
37
2M NW104.05%
38
% to FI61.84%
39
Current yrs of expenses16.42
40
Years to FI3.47
41
Current SWR78,036
42
43
ETF / Stocks / Pension80.12%
44
Home equity19.29%
45
Cash1.23%
46
47
Expenses covered by Investments
48
Home / Personal Insurance
1,200Covered86,687
49
Water / Council service960Covered85,487
50
Electric960Covered85,727
51
Misc600Covered85,727
52
Internet / TV / Mobile1,200Covered86,087
53
Transportation3,600Covered85,487
54
Groceries6,000Covered83,087
55
Health8,400Covered80,687
56
Child est.36,000Covered78,287
57
Rent31,200Covered50,687
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