ABCDEFGHIJKLMNOPQ
1
Please do not request edit access. Make a copy by clicking File > Make a copy. (available via https://sites.google.com/view/financialindependencesheet/home)
2
3
Total Networth (+/- Equity)
2,160,1591,624,249FIRE optionsExpenses covered35,594Networth allocation
4
Gowth45.52%675,754681,08372.21%Include Equity?FALSENecessary expenses92,76057,166ETF / Stocks / Pension75.19%
5
500K NW432.03%324.85%Use Budget?TRUEDiscretionary expenses8,8808,880Home equity24.78%
6
625K NW345.63%259.88%Withdrawl Rate3.75%Excess expenses11,16011,160Cash0.23%
7
750K NW288.02%216.57%Return Rate6.00%
8
875K NW246.88%185.63%
Expences Reference Year
2019
9
1M NW 216.02%162.42%Avg. Local Tax10.0%
10
1.25M NW172.81%129.94%Desired Retire DateMar, 26
11
1.5M NW144.01%108.28%Yearly Requirement 264,460
12
1.75M NW123.44%92.81%Annual Savings242,253
13
2M NW108.01%81.21%Est. Yearly Expenses126,720
14
% to FI64.08%48.22%FI Number3,379,200
15
Yrs of expenses17.0512.82Total NW (+/- Equity)949,166
16
Years to FI2.994.50
Total NW hourly increase
27.38
17
Current SWR81,00660,909Total NW hourly wage17.11
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
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