June 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% $13,236.30 $13,678.92 -$442.62 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% $18,109.35 $18,352.60 -$243.25 Jan 2026
Mortgage 3.06% $360,527.88 $361,171.64 -$643.76 Dec 2051
TOTAL LOAN AMOUNTS $624,025.70 $625,355.33
Total Last Month $625,355.33
Decrease from last month -$1,329.63
Last Month Payoff Date May 2027
Current Payoff Date April 2027

Assets

Assets Current Last Month Change
Investment Account $18,634.16 $18,751.19 -$117.03
Spouse 457b $20,182.70 $20,141.77 $40.93
Spouse 403b $71,671.74 $72,482.17 -$810.43
My IRA $12,395.90 $12,677.71 -$281.81
Kid 1 529 $3,422.83 $3,421.30 $1.53
Kid 2 529 $753.22 $711.04 $42.18
Kid 3 529 $98.20 $50.00 $48.20
Cash on Hand $4,053.93 $6,649.90 -$2,595.97
Emergency Fund $24,072.97 $29,005.17 -$4,932.20
House $514,252.00 $506,983.00 $7,269.00
TOTAL ASSETS $669,537.65 670,873.25
TOTAL NET WORTH $45,511.95
Net Worth Last Month $45,517.92
Change in Net Worth -$5.97



Source link