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 17,146
10
Annual Savings210,283
11
Est. Yearly Expenses126,720
12
FI Number3,379,200
13
Total NW (+/- Equity)683,942
14
15
Total Networth (live)2,853,2151,668,278
16
500K NW570.64%
17
750K NW380.43%
18
1M NW 285.32%
19
1.25M NW228.26%
20
1.5M NW190.21%
21
1.75M NW163.04%
22
2M NW142.66%
23
% to FI84.69%
24
Current yrs of expenses22.52
25
Years to FI1.32
26
Current SWR106,996
27
28
Total Invested (live)2,309,2631,657,185
29
500K NW461.85%
30
625K NW369.48%
31
750K NW307.90%
32
875K NW263.92%
33
1M NW 230.93%
34
1.25M NW184.74%
35
1.5M NW153.95%
36
1.75M NW131.96%
37
2M NW115.46%
38
% to FI68.59%
39
Current yrs of expenses18.22
40
Years to FI2.81
41
Current SWR86,597
42
43
ETF / Stocks / Pension80.94%
44
Home equity17.56%
45
Cash1.12%
46
47
Expenses covered by Investments
48
Home / Personal Insurance
1,200Covered95,248
49
Water / Council service960Covered94,048
50
Electric960Covered94,288
51
Misc600Covered94,288
52
Internet / TV / Mobile1,200Covered94,648
53
Transportation3,600Covered94,048
54
Groceries6,000Covered91,648
55
Health8,400Covered89,248
56
Child est.36,000Covered86,848
57
Rent31,200Covered59,248
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