Net Worth Summary

Investment Assets John Doe Jennifer Connor Connor Household
- Fixed Income $946,595 $194,155 $1,140,750
iShares Investment grade corporate Bond $262,113 $46,254 $308,367
Vangaurd Short-term Corporate Bond $174,742 $30,836 $205,578
SPDR Barclays Short term municipal bond $145,617 $25,698 $171,315
Prudential Financial Inc SR NT $97,078 $17,132 $114,210
Rio Tinto Finance USA LTD SR NT Call $102,789 $34,263 $137,052
Bank of America Corp SR NT $68,526 $22,842 $91,368
Aberdeen Global High Income $95,730 $17,130 $112,860
+ US Equity $1,638,215 $568,130 $2,206,345
+ Non-US Equity $639,515 $136,730 $776,245
+ Alternative Investment $235,625 $100,980 $336,605
  Total Investment Assets $3,459,950 $999,995 $4,459,945
         
  Other Assets John Doe Jennifer Connor Connor Household
+ Residence $3,750,000 - $3,750,000
+ Personal Property $750,000 - $750,000
+ Other $50,000 - $50,000
  Total Other Assets $4,550,000 $- $4,550,000
         
  Liabilities John Doe Jennifer Connor Connor Household
+ Mortgage $3,750,000 - $3,750,000
+ Credit Cards $350,000 - $350,000
+ Educational Loan $200,000 - $200,000
+ Personal Loan $150,000 - $150,000
  Auto Loan $150,000 - $150,000
  Total Liabilities $4,600,000 $- $4,600,000
  Net Worth $3,409,950 $999,995 $4,409,945

Investment Assets $ 4,459,945
Other Assets $ 4,550,000
Total Assets $ 9,009,945
Total Liabilities $ 4,600,000
Net Worth $ 4,409,945

Year 1 Year 2 Year 3 Year 4
$ 3,240,149.15 $ 3,223,435.65 $ 3,439,794.57 $ 4,409,945.00