PoP Balance Sheet – November 2016

Welcome to our November 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!

The S&P 500 climbed about 3.5% in November, and our net worth showed those increases.  VTI, which is what almost all of the holdings in our taxable brokerage accounts consist of, is up a whopping 8.8% YTD, not including dividends.  I can safely say that I had not anticipated this happening when the year began with the S&P 500 dropping about 10% within the first few weeks, which just goes to show that Mr PoP and I are NOT expert stock pickers, and luckily we don’t pretend to be either.  

Other than gains in the stock market, we had a small amount that we added to savings and to our taxable brokerage accounts, but otherwise our balance sheet this month is pretty boring.  Sorry!  =P

Here are the numbers for November:

  • Our total assets down $22.8K
  • Our total liabilities went down by $0.3K 
  • Net worth went down by $23.1K 
  • Total net worth as of the end of November is $1,259.3K, which represents a 1.82% increase this month.

For the details…



Brokerage Accounts

  • 401K accounts: $322.7
  • Roth IRA accounts: $182.3
  • HSA account: $16.9
  • Taxable Brokerage Accounts: $162.2
  • Total Stock Accounts: $684.1 

Real Estate (based on current market comparable sales)

  • Primary Residence $269
  • Investment Duplex: $175
  • Investment Residential Land: $160
  • Total Real Estate: $604.0 

Cash Holdings

  • Checking Accounts: $14.6 – need to move a some to taxable…
  • Savings/Money Market Accounts: $37.5
  • Total Cash Holdings: $52.1

Total Assets: $1,340.2


Real Estate Loans

  • Primary Mortgage: $79.8
  • HELOC on Investment Duplex: $0.0 (re-advanceable)
  • Personal Loan – Used to Purchase $50K Duplex: $0.0
  • Total Real Estate Related Loans: $79.8

Revolving Credit

  • Credit Card Balance: $1.1
  • Total Revolving Credit: $1.1

Total Liabilities: $80.9

Net Worth = Assets – Liabilities

Net Worth = $1,259.3, up 1.82% from October


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 190.5. 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

30.01/25 = COL Early Retirement Locale / 190.5

COL Early Retirement Locale = 228.66

… which gives us the city of Oakland, CA!

In the US, but not really top of my list of US cities to visit.  

Mr PoP LOVES Oakland.  One of his best friends (the one he went to Burning Man with) lives in Oakland, and Mr PoP tries to go out and visit him at least once a year.  I’ve never been a huge CA fan, but recently met some pretty awesome folks from Oakland, so might be convinced to give it a second chance.  =)

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
  • May 2016 – Santiago, Chile
  • June 2016 – Johannesburg, South Africa
  • July 2016 – Thessaloniki, Greece
  • August 2016 – Gurgaon, India
  • September 2016 – Grand Cayman, Cayman Islands
  • October 2016 – Las Vegas, Nevada
  • November 2016 – Oakland, California


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

7 comments to PoP Balance Sheet – November 2016

  • Is it exciting that you are over the COL for your current area? Does that mean you could technically afford to retire right now and stay in your area?

    Tho, wondering, since your house is in your assets, wouldn’t you technically have to sell all your real estate to ultimately reach that number?

    Do you have a goal number of years (like 40 or 50) to save up for before you’re be comfortable retiring, or do you want to be above 25 years with investments only?
    Leah recently posted..A little sparkleMy Profile

    • We actually don’t include any of our personal home equity in the “investable assets” that we use to calculate the # yrs and ERLI, but we do include the cost of paying the mortgage, so we’re being conservative on both counts there.

      As for getting comfortable retiring, we’ve been talking the last month or so and are thinking we’re closer than we had previously been thinking before to pulling the ripcord on our traditional jobs. Hopefully we’ll have some posts starting in January with plans/ideas on that front, but we’re still getting our minds wrapped around everything and doing some year end and year forward planning for the next month or so, too.
      Mrs PoP recently posted..PoP Balance Sheet – November 2016My Profile

  • I’m also curious about your retirement plans, now that your retirement index cities are looking like places I’d live.

    Also, your years of spending at monthly burn rate has really peaked lately! Nice!
    Ellie @ The Chedda recently posted..Graph Your Net Worth Using RMy Profile

  • mrplantingourpennies

    Ummm…we’re curious about these things as well =)

  • As always, the path keeps moving up and to the right. Well done, and your paper assets are going to hit the seven figure mark in no time, it seems. Love seeing the RE do well, too!

    May our bull market last a thousand years. :)
    Done by Forty recently posted..My Two SelvesMy Profile