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)		1,963,051	1,458,801		FIRE options		Expenses covered		43,437	Networth allocation
4	Gowth	15.96%	270,227	306,490	26.60%	Include Equity?	FALSE	Necessary expenses	92,760	49,323	ETF / Stocks / Pension	74.31%
5	500K NW	392.61%			291.76%	Use Budget?	TRUE	Discretionary expenses	8,880	8,880	Home equity	27.23%
6	625K NW	314.09%			233.41%	Withdrawl Rate	3.75%	Excess expenses	11,160	11,160	Cash	0.25%
7	750K NW	261.74%			194.51%	Return Rate	6.00%
8	875K NW	224.35%			166.72%	Expences Reference Year	2019
9	1M NW	196.31%			145.88%	Avg. Local Tax	10.0%
10	1.25M NW	157.04%			116.70%	Desired Retire Date	Mar, 26
11	1.5M NW	130.87%			97.25%	Yearly Requirement	224,249
12	1.75M NW	112.17%			83.36%	Annual Savings	241,104
13	2M NW	98.15%			72.94%	Est. Yearly Expenses	126,720
14	% to FI	58.25%			43.33%	FI Number	3,379,200
15	Yrs of expenses	15.49			11.51	Total NW (+/- Equity)	1,158,311
16	Years to FI	3.54			5.01	Total NW hourly increase	33.41
17	Current SWR	73,614			54,705	Total NW hourly wage	20.88
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