May 2022 Net Worth Update – Laying Down The Law Debt


Budgeting, Monthly Reports

Loans

Loans Interest Amount Last Month Change Est. Payoff Date
Law Loan J 7.90% $32,424.79 $32,424.79 $0.00 Jul 2021
Law Loan C 7.90% $50,842.08 $50,842.08 $0.00 Apr 2023
Law Loan I 7.90% $37,204.67 $37,204.67 $0.00 Jul 2024
Law Loan F 6.80% $59,017.14 $59,017.14 $0.00 Apr 2026
Law Loan D 6.80% $17,085.41 $17,085.41 $0.00 Sep 2026
Law Loan B 4.60% $15,461.08 $15,461.08 $0.00 Feb 2027
Law Loan A 4.60% $10,195.23 $10,195.23 $0.00 April 2027
Spouse Private Loan 3.49% $13,678.92 $14,121.58 -$442.66 Nov 2024
Spouse Fed Loan A 3.10% $2,974.97 $2,974.97 $0.00 Apr 2025
Spouse Fed Loan C 3.60% $3,010.23 $3,010.23 $0.00 Apr 2025
Spouse Fed Loan D 3.60% $3,936.57 $3,936.57 $0.00 Apr 2025
Car Loan 3.19% $18,352.60 $18,608.33 -$255.73 Jan 2026
Mortgage 3.06% $361,171.64 $361,813.76 -$642.12 Dec 2051
TOTAL LOAN AMOUNTS $625,355.33 $626,695.84
Total Last Month $626,695.84
Decrease from last month -$1,340.51
Last Month Payoff Date May 2027
Current Payoff Date April 2027

Assets

Investment Account $18,751.19 $19,970.46 -$1,219.27
Spouse 457b $20,141.77 $21,047.89 -$906.12
Spouse 403b $72,482.17 $76,955.30 -$4,473.13
My IRA $12,677.71 $13,123.19 -$445.48
Kid 1 529 $3,421.30 $3,568.22 -$146.92
Kid 2 529 $711.04 $707.24 $3.80
Kid 3 529 $50.00 $50.00
Cash on Hand $6,649.90 $6,996.79 -$346.89
Emergency Fund $29,005.17 $33,991.28 -$4,986.11
House $506,983.00 $489,721.00 $17,262.00
TOTAL ASSETS $670,873.25 666,081.37
TOTAL NET WORTH $45,517.92
Net Worth Last Month $39,385.53
Change in Net Worth $6,132.39



Source link