ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
INPUTS
2
3
Annual Interest Rate (w/ inflation)8%
(be conservative)
4
Average Annual Inflation2.5%
(assume home increases in value with inflation)
5
6
Wealthfront Monthly Contributions$3,041.67
(put in your own amount here)
7
Vanguard Monthly Contributions$4,541.67
(put in your own amount here)
8
401(k) Monthly Contributions$3,000.00
($18,000 per spouse per year)
9
IRA Monthly Contributions$916.67
($5,500 per spouse per year)
10
Rental Monthly Income (if any)$0.00
(no rental properties, so no rental income)
11
12
Mortgage Interest Rate3.125%
13
Mortgage Period (in years)30
14
15
Desired After-Tax Income at Retirement (w/ inflation)
$3,600.00
16
Average Tax Rate at Retirement15%
17
18
19
Learn how to use this spreadsheet template:
20
https://www.frugalhackers.com/blog/2017/8/5/the-frugal-hackers-net-worth-tracker
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