PoP Balance Sheet – July 2012


Kitty PoP – hanging out on level 2 of the Tower of Power

The PoP family balance sheet is looking a bit better this month, too!

  • Our total assets went up ~$6K with $4K of that growth in our stock funds and another $2K in savings – though $1K of that is temporary as we hope to find a good deal on the computer we want soon.
  • Our total liabilities dropped by ~$6.5K, so they are also moving in the right direction. About $6K of that drop in liabilities came from a lump payment to the principal on our HELOC.
  • Net worth rose more than $12K from last month split pretty evenly between increasing values of assets and hammering away at those liabilities.
  • Total net worth as of the end of July is $327.9K.

And for the details…


Why do we look at our assets and liabilities split up this way? For us, it’s an easy way to look across all the different categories of assets and see which ones we have equity in, and how much equity. If the Assets bar is taller than the Liabilities bar, that’s equity in that asset class.


Stock Accounts

  • 401K accounts: $66.2
  • Roth IRA accounts: $87.0
  • Non-Retirement Stock Accounts: $0.6
  • Total Stock Accounts: $153.8


Real Estate (based on current market comparable sales)

  • Primary Residence $170
  • Investment Duplex: $70
  • Investment Residential Land: $80
  • Total Real Estate: $320

Cars (values from Kelly Blue Book)

  • Car 1: $8.9
  • Car 2: $13.1
  • Total Cars: $22.0

Cash Holdings

  • Checking Accounts: $10.4
  • Savings/Money Market Accounts: $18.0
  • Total Cash Holdings: $28.4

Total Assets: $524.2


Real Estate Backed Loans

  • Primary Mortgage: $107.5
  • HELOC on Investment Duplex: $29.5
  • Total Real Estate Backed Loans: $137.0

Personal Loans (Unsecured)

  • Personal Loan from Family Members: $50.0
  • Total Personal Loans: $50.0

Car Loans

  • Car 1: $0.0
  • Car 2: $8.1
  • Total Car Loans: $8.1

Revolving Credit

  • Credit Card Balance: $1.2
  • Total Revolving Credit: $1.2

Total Liabilities: $196.3

Net Worth = Assets – Liabilities

Net Worth = $327.9


5 comments to PoP Balance Sheet – July 2012