Coast FIRE - Generational Wealth - Self Growing Money

	A	B	D	E	F	G
1	Variables		Year	Net Worth	FI Number	Missing
2	initial NW	1	0	1.00	900,000.00	899,999.00
3	inflation	3%	1	1.07	927,000.00	926,998.93
4	returns	7%	2	1.14	954,810.00	954,808.86
5	monthly expenses	3000	3	1.23	983,454.30	983,453.07
6	SWR	4%	4	1.31	1,012,957.93	1,012,956.62
7			5	1.40	1,043,346.67	1,043,345.26
8			6	1.50	1,074,647.07	1,074,645.57
9			7	1.61	1,106,886.48	1,106,884.87
10			8	1.72	1,140,093.07	1,140,091.36
11			9	1.84	1,174,295.87	1,174,294.03
12			10	1.97	1,209,524.74	1,209,522.77
13			11	2.10	1,245,810.48	1,245,808.38
14			12	2.25	1,283,184.80	1,283,182.55
15			13	2.41	1,321,680.34	1,321,677.93
16			14	2.58	1,361,330.75	1,361,328.17
17			15	2.76	1,402,170.67	1,402,167.92
18			16	2.95	1,444,235.80	1,444,232.84
19			17	3.16	1,487,562.87	1,487,559.71
20			18	3.38	1,532,189.76	1,532,186.38
21			19	3.62	1,578,155.45	1,578,151.83
22			20	3.87	1,625,500.11	1,625,496.24
23			21	4.14	1,674,265.11	1,674,260.97
24			22	4.43	1,724,493.07	1,724,488.64
25			23	4.74	1,776,227.86	1,776,223.12
26			24	5.07	1,829,514.70	1,829,509.62
27			25	5.43	1,884,400.14	1,884,394.71
28			26	5.81	1,940,932.14	1,940,926.33
29			27	6.21	1,999,160.11	1,999,153.89
30			28	6.65	2,059,134.91	2,059,128.26
31			29	7.11	2,120,908.96	2,120,901.84
32			30	7.61	2,184,536.22	2,184,528.61
33			31	8.15	2,250,072.31	2,250,064.17
34			32	8.72	2,317,574.48	2,317,565.76
35			33	9.33	2,387,101.71	2,387,092.39
36			34	9.98	2,458,714.77	2,458,704.79
37			35	10.68	2,532,476.21	2,532,465.53
38			36	11.42	2,608,450.50	2,608,439.07
39			37	12.22	2,686,704.01	2,686,691.79
40			38	13.08	2,767,305.13	2,767,292.05
41			39	13.99	2,850,324.28	2,850,310.29
42			40	14.97	2,935,834.01	2,935,819.04
43			41	16.02	3,023,909.03	3,023,893.01
44			42	17.14	3,114,626.30	3,114,609.16
45			43	18.34	3,208,065.09	3,208,046.75
46			44	19.63	3,304,307.05	3,304,287.42
47			45	21.00	3,403,436.26	3,403,415.26
48			46	22.47	3,505,539.35	3,505,516.87
49			47	24.05	3,610,705.53	3,610,681.48
50			48	25.73	3,719,026.69	3,719,000.96
51			49	27.53	3,830,597.49	3,830,569.96
52			50	29.46	3,945,515.42	3,945,485.96
53			51	31.52	4,063,880.88	4,063,849.36
54			52	33.73	4,185,797.31	4,185,763.58
55			53	36.09	4,311,371.22	4,311,335.14
56			54	38.61	4,440,712.36	4,440,673.75
57			55	41.32	4,573,933.73	4,573,892.42
58			56	44.21	4,711,151.74	4,711,107.54
59			57	47.30	4,852,486.30	4,852,439.00
60			58	50.61	4,998,060.89	4,998,010.27
61			59	54.16	5,148,002.71	5,147,948.56
62			60	57.95	5,302,442.79	5,302,384.85
63			61	62.00	5,461,516.08	5,461,454.07
64			62	66.34	5,625,361.56	5,625,295.22
65			63	70.99	5,794,122.41	5,794,051.42
66			64	75.96	5,967,946.08	5,967,870.12
67			65	81.27	6,146,984.46	6,146,903.19
68			66	86.96	6,331,393.99	6,331,307.03
69			67	93.05	6,521,335.81	6,521,242.77
70			68	99.56	6,716,975.89	6,716,876.33
71			69	106.53	6,918,485.17	6,918,378.63
72			70	113.99	7,126,039.72	7,125,925.73
73			71	121.97	7,339,820.91	7,339,698.94
74			72	130.51	7,560,015.54	7,559,885.03
75			73	139.64	7,786,816.01	7,786,676.36
76			74	149.42	8,020,420.49	8,020,271.07
77			75	159.88	8,261,033.10	8,260,873.22
78			76	171.07	8,508,864.09	8,508,693.03
79			77	183.04	8,764,130.02	8,763,946.97
80			78	195.85	9,027,053.92	9,026,858.06
81			79	209.56	9,297,865.53	9,297,655.97
82			80	224.23	9,576,801.50	9,576,577.27
83			81	239.93	9,864,105.55	9,863,865.62
84			82	256.73	10,160,028.71	10,159,771.99
85			83	274.70	10,464,829.57	10,464,554.88
86			84	293.93	10,778,774.46	10,778,480.54
87			85	314.50	11,102,137.69	11,101,823.19
88			86	336.52	11,435,201.83	11,434,865.31
89			87	360.07	11,778,257.88	11,777,897.81
90			88	385.28	12,131,605.62	12,131,220.34
91			89	412.25	12,495,553.79	12,495,141.54
92			90	441.10	12,870,420.40	12,869,979.30
93			91	471.98	13,256,533.01	13,256,061.03
94			92	505.02	13,654,229.00	13,653,723.98
95			93	540.37	14,063,855.87	14,063,315.50
96			94	578.20	14,485,771.55	14,485,193.35
97			95	618.67	14,920,344.69	14,919,726.02
98			96	661.98	15,367,955.03	15,367,293.06
99			97	708.31	15,828,993.69	15,828,285.37
100			98	757.90	16,303,863.50	16,303,105.60