Net Worth and Financial Independence Tracker v1.6

	A	B	C	D	E	F	G	H	I	J	K	L
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)		1,937,195	1,428,763		FIRE options		Expenses covered		37,686	Networth allocation
4	Gowth	25.83%	397,720	429,801	43.02%	Include Equity?	FALSE	Necessary expenses	92,760	55,074	ETF / Stocks / Pension	73.75%
5	500K NW	387.44%			285.75%	Use Budget?	TRUE	Discretionary expenses	8,880	8,880	Home equity	27.59%
6	625K NW	309.95%			228.60%	Withdrawl Rate	3.75%	Excess expenses	11,160	11,160	Cash	0.26%
7	750K NW	258.29%			190.50%	Return Rate	6.00%
8	875K NW	221.39%			163.29%	Expences Reference Year	2019
9	1M NW	193.72%			142.88%	Avg. Local Tax	10.0%
10	1.25M NW	154.98%			114.30%	Desired Retire Date	Mar, 26
11	1.5M NW	129.15%			95.25%	Yearly Requirement	253,732
12	1.75M NW	110.70%			81.64%	Annual Savings	243,048
13	2M NW	96.86%			71.44%	Est. Yearly Expenses	126,720
14	% to FI	57.48%			42.44%	FI Number	3,379,200
15	Yrs of expenses	15.29			11.27	Total NW (+/- Equity)	1,004,962
16	Years to FI	3.59			5.07	Total NW hourly increase	28.99
17	Current SWR	72,645			53,579	Total NW hourly wage	18.12
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