Net Worth and Financial Independence Tracker v1.6
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
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)
1,733,6541,206,178FIRE optionsExpenses covered35,697Networth allocation
4
Gowth16.58%246,506260,27027.52%Include Equity?FALSENecessary expenses92,76057,063ETF / Stocks / Pension69.57%
5
500K NW346.73%241.24%Use Budget?TRUEDiscretionary expenses8,8808,880Home equity30.87%
6
625K NW277.38%192.99%Withdrawl Rate3.75%Excess expenses11,16011,160Cash0.29%
7
750K NW231.15%160.82%Return Rate6.00%
8
875K NW198.13%137.85%
Expences Reference Year
2019
9
1M NW 173.37%120.62%Avg. Local Tax10.0%
10
1.25M NW138.69%96.49%Desired Retire DateMar, 26
11
1.5M NW115.58%80.41%Yearly Requirement 263,933
12
1.75M NW99.07%68.92%Annual Savings240,311
13
2M NW86.68%60.31%Est. Yearly Expenses126,720
14
% to FI51.46%35.85%FI Number3,379,200
15
Yrs of expenses13.689.52Total NW (+/- Equity)951,909
16
Years to FI4.205.80
Total NW hourly increase
27.46
17
Current SWR65,01245,232Total NW hourly wage17.16
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
Loading...