PoP Balance Sheet – April 2016

Welcome to our April 2016 Balance Sheet!

We use the structure of a monthly income statement and balance sheet in tandem to make sure we are keeping our expenses low and planting our pennies wisely. If you’re not already tracking your finances using these two methods, go to mint.com and get started today! If you have any questions about how we do this just post a comment and we’ll be sure to help!

Our numbers in April were pretty steady.  We got a bit of a boost from the stock market being up slightly, and we made some deposits into our 401Ks and other accounts, despite having a pretty spendy month from all of our travels.  All in all, April was a little boring, but boring in a good way.

Anyhow, here are our numbers for April!

  • Our total assets went up by $11.4 
  • Our total liabilities went down by $0.6K 
  • Net worth went up by $12.0K 
  • Total net worth as of the end of April is $1,015.9K, which represents a 1.19% increase this month.

For the details…



Brokerage Accounts

  • 401K accounts: $286.9
  • Roth IRA accounts: $173.3
  • HSA account: $14.4
  • Taxable Brokerage Accounts: $129.2
  • Total Stock Accounts: $603.9 

Real Estate (based on current market comparable sales)

  • Primary Residence $239
  • Investment Duplex: $140
  • Investment Residential Land: $80
  • Total Real Estate: $459.0 

Cars (values from Kelly Blue Book)

  • Car 2: $6.0
  • Total Cars: $6.0

Cash Holdings

  • Checking Accounts: $12.1
  • Savings/Money Market Accounts: $20.0
  • Total Cash Holdings: $32.1

Total Assets: $1,100.9


Real Estate Loans

  • Primary Mortgage: $83.8
  • HELOC on Investment Duplex: $0.0 (re-advanceable)
  • Personal Loan – Used to Purchase $50K Duplex: $0.0
  • Total Real Estate Related Loans: $83.8

Revolving Credit

  • Credit Card Balance: $1.3
  • Total Revolving Credit: $1.3 

Total Liabilities: $85.0

Net Worth = Assets – Liabilities

Net Worth = $1,015.9, up 1.19% from March


Tracking Investable Asset Growth

This first graph shows the growth of our investable assets (net of any liabilities against them), and shows the distribution of the various equity classes we hold. Pretty self explanatory.



How Many Years Of Spending Do We Have Saved?

Here I’ve taken the total of our investable assets for each month and divided it by the expenses (excluding our investment property expenses) for that month. The idea being that this shows how many years we could live off of those assets at that rate and gives us a better idea of what lifestyle inflation (or intentional deflation) can do to the relative value of our savings.


It fluctuates in a much bigger range, because in high spending months (like February 2013 when we spent almost $7K paying off our car completely and February 2015 when we spent a bunch installing solar panels), the denominator is so much bigger. Because of that, it’s the overall trend we’re looking for.

Early Retirement Locale Index

Mr PoP wanted one more way to understand more viscerally how much we have in “investable assets”, so we’ve come up with what we’re calling our Early Retirement Locale Index. The basic idea is that we know how many years of savings we have at our disposal if we were to continue living in south Florida. (That’s the chart above.) But using the “magical” 25 years of savings necessary for early retirement, where would we have to move so that our current investable assets would cover 25x our COL adjusted current spending? (Note, this is purely for fun, we’re not intending to move. Don’t worry Mama & Papa PoP!) If you want to follow along, we’re using this Cost of Living Index from Expatistan, and using the average of the two big cities in south Florida on the list (Miami and Tampa) as our current COL index, which gets us 179.5. Our city isn’t on their full list, hence the average – but maybe yours is. Then we’re solving this equation:

Current Years Saved/ 25 = COL Early Retirement Locale / COL S. FL

12.54/25 = COL Early Retirement Locale / 172.5

COL Early Retirement Locale = 86.34

… which gives us the city of Vitoria, Brazil!

On the coast of the south Atlantic, and just a little bit closer than the equator than we already reside, Vitoria, Brazil would probably be pretty similar to what we’re used to when it comes to climate.  Though, it does have more in the way of hills than Florida, which would make Mr PoP happy even if it does make running harder.  =)    However, given Brazil’s current economic and political problems, it’s probably not in our best long-term interest to put all of our chips on that one right now.  But I’d still love to visit someday – I’ve dreamed of the Amazon since I was young!

Here’s our journey through the ERLI so far…

  • January 2014 – Delhi, India
  • February 2014 – Quito, Ecuador
  • March 2014 – Kiev, Ukraine
  • April 2014 – Chiang Mai, Thailand
  • May 2014 – Madras/Chennai, India
  • June 2014 – Colombo, Sri Lanka
  • July 2014 – Bangalore, India
  • August 2014 – Yerevan, Armenia
  • September 2014 – Skopje, Macedonia
  • October 2014 – Brasov, Romania
  • November 2014 – Prague, Czech Republic
  • December 2014 – Mexico City, Mexico
  • January 2015 – Zadar, Croatia
  • February 2015 – Kiev, Ukraine
  • March 2015 – Cairo, Egypt
  • April 2015 – Bangalore, India
  • May 2015 – Niteroi, Brazil
  • June 2015 – Nowhere!
  • July 2015 – Skopje, Macedonia
  • August 2015 – Recife, Brazil
  • September 2015 – Ankara, Turkey
  • October 2015 – Lisbon, Portugal / Santo Domingo, Dominican Republic
  • November 2015 – Debrecen, Hungary
  • December 2015 – Tbilisi, Georgia
  • January 2016 – San Antonio, Texas or Louisville, KY – readers pick!
  • February 2016 – Lisbon, Portugal
  • March 2016 – Brno, Czech Republic
  • April 2016 – Vitoria, Brazil


How was your balance sheet in April? Where would your savings land you today? 

8 comments to PoP Balance Sheet – April 2016