ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
MonthTotal AssetsTotal LiabilitiesDebt RatioNet WorthTotal Gain / LossTo Maintain PaceTTM NW ΔTTM NW % ChangeMonthly Passive IncomeNotes
24
February 2020$269,673.16$187,076.0469.37%$82,597.12N/A$82,597.12N/AN/A$100.00
25
March 2020$264,855.89$186,318.3070.35%$78,537.59-$4,059.53$93,390.10N/AN/A$100.00
26
April 2020$329,085.00$270,594.5282.23%$58,490.48-$20,047.11$104,183.07N/AN/A$150.0023rd Birthday
27
May 2020$356,448.53$295,640.9182.94%$60,807.62$2,317.14$114,976.05N/AN/A$150.00
28
June 2020$365,867.98$294,723.1780.55%$71,144.81$10,337.19$125,769.02N/AN/A$150.00
29
July 2020$372,436.68$312,391.8083.88%$60,044.88-$11,099.93$136,562.00N/AN/A$150.00
30
August 2020$391,263.29$312,717.7979.93%$78,545.50$18,500.62$147,354.97N/AN/A$350.00Closed on 1st Rental Property
31
September 2020$397,699.58$312,125.3678.48%$85,574.22$7,028.72$158,147.95N/AN/A$350.00
32
October 2020$394,505.30$325,847.1082.60%$68,658.20-$16,916.02$168,940.92N/AN/A$350.00
33
November 2020$370,868.75$299,620.7580.79%$71,248.00$2,589.80$179,733.90N/AN/A$350.00
34
December 2020$375,857.03$299,149.3179.59%$76,707.72$5,459.72$190,526.87N/AN/A$350.00Graduated Law School
35
January 2021$390,218.37$318,730.7581.68%$71,487.62-$5,220.10$201,319.85N/AN/A$350.00
36
February 2021$388,864.67$314,890.7680.98%$73,973.91$2,486.29$212,112.82-$8,623.21-10.44%$350.00
37
March 2021$388,534.75$315,516.7681.21%$73,017.99-$955.92$222,905.80-$5,519.60-7.03%$350.00
38
April 2021$391,607.14$320,078.2181.73%$71,528.93-$1,489.06$233,698.77$13,038.4522.29%$350.0024th Birthday
39
May 2021$399,734.09$324,779.3681.25%$74,954.73$3,425.80$244,491.75$14,147.1123.27%$350.00
40
June 2021$405,157.29$328,835.8881.16%$76,321.41$1,366.69$255,284.72$5,176.607.28%$350.00Began Full time as an Attorney
41
July 2021$416,145.21$336,133.6080.77%$80,011.61$3,690.20$266,077.70$19,966.7333.25%$350.00
42
August 2021$715,136.86$625,104.7287.41%$90,032.14$10,020.53$276,870.67$11,486.6414.62%$350.00Closed on Primary Residence (Chicago)
43
September 2021$711,547.50$619,903.2387.12%$91,644.27$1,612.13$287,663.65$6,070.057.09%$350.00Primary Residence Basement Flood
44
October 2021$715,538.12$627,724.2787.73%$87,813.85-$3,830.42$298,456.62$19,155.6527.90%$950.00Rented Former Primary Residence
45
November 2021$722,020.33$624,079.4286.44%$97,940.91$10,127.06$309,249.60$26,692.9137.46%$950.00
46
December 2021$724,575.71$623,015.2685.98%$101,560.45$3,619.54$320,042.57$24,852.7332.40%$950.00
47
January 2022$732,076.10$621,592.7784.91%$110,483.33$8,922.88$330,835.55$38,995.7154.55%$1,100.00
48
February 2022$734,268.47$617,961.7284.16%$116,306.75$5,823.42$341,628.52$42,332.8457.23%$1,100.00
49
March 2022$745,603.10$620,108.9483.17%$125,494.16$9,187.41$352,421.50$52,476.1771.87%$1,100.00
50
April 2022$754,924.48$621,822.7482.37%$133,101.74$7,607.58$363,214.47$61,572.8186.08%$1,100.0025th Birthday
51
May 2022$753,991.85$626,006.1083.03%$127,985.75-$5,115.99$374,007.45$53,031.0270.75%$1,100.00
52
June 2022$763,440.36$625,217.1881.89%$138,223.18$10,237.43$384,800.42$61,901.7681.11%$1,100.00
53
July 2022$751,952.19$633,303.4584.22%$118,648.74-$19,574.44$395,593.40$38,637.1348.29%$1,100.00Closed on Primary Residence (Houston)
54
August 2022$1,102,630.48$993,251.6190.08%$109,378.87-$9,269.87$406,386.37$19,346.7321.49%$1,100.00Moved to Houston
55
September 2022$1,095,130.32$1,001,673.1391.47%$93,457.19-$15,921.68$417,179.35$1,812.921.98%$1,100.00
56
October 2022$1,081,805.92$1,003,680.4992.78%$78,125.43-$15,331.76$427,972.32-$9,688.42-11.03%$1,100.00Rented Former Primary Residence #2
57
November 2022$1,082,661.41$998,720.6992.25%$83,940.72$5,815.29$438,765.30-$14,000.19-14.29%$1,100.00
58
December 2022$1,105,522.60$1,001,645.2790.60%$103,877.33$19,936.61$449,558.27$2,316.882.28%$1,100.00
59
January 2023$1,298,416.08$1,209,991.2393.19%$88,424.85-$15,452.48$460,351.25-$22,058.48-19.97%$1,100.00Closed on Steam Cleaning Business
60
February 2023$1,282,205.39$1,174,296.3191.58%$107,909.08$19,484.23$471,144.22-$8,397.67-7.22%$1,100.00
61
March 2023$1,275,478.08$1,162,403.8791.13%$113,074.21$5,165.13$481,937.20-$12,419.95-9.90%$1,100.00
62
April 2023$1,284,385.53$1,158,917.0390.23%$125,468.50$12,394.29$492,730.17-$7,633.24-5.73%$600.0026th Birthday
63
May 2023$1,297,378.82$1,155,601.9089.07%$141,776.92$16,308.42$503,523.15$13,791.1710.78%$600.00Laid Off From Big Law; Started Own Firm
64
June 2023$1,303,397.53$1,149,442.9888.19%$153,954.55$12,177.63$514,316.12$15,731.3711.38%$600.00
65
July 2023$1,299,093.81$1,146,096.2588.22%$152,997.56-$956.99$525,109.10$34,348.8228.95%$600.00
66
August 2023$1,294,661.60$1,142,492.8288.25%$152,168.78-$828.78$535,902.07$42,789.9139.12%$600.00
67
September 2023$1,269,713.23$1,139,982.6989.78%$129,730.54-$22,438.24$546,695.05$36,273.3538.81%$600.00
68
October 2023$1,268,732.88$1,137,090.1089.62%$131,642.78$1,912.24$557,488.02$53,517.3568.50%$600.00
69
November 2023$1,268,917.12$1,134,162.6689.38%$134,754.46$3,111.68$568,281.00$50,813.7460.54%$600.00Sold Indianapolis Rental Property
70
December 2023$1,253,500.33$1,126,999.6489.91%$126,500.69-$8,253.77$579,073.97$22,623.3621.78%$600.00
71
January 2024$1,200,620.89$1,072,187.6289.30%$128,433.27$1,932.58$589,866.95$40,008.4245.25%$600.00
72
February 2024$1,211,907.26$1,085,575.8989.58%$126,331.37-$2,101.90$600,659.92$18,422.2917.07%$600.00
73
March 2024$1,231,659.71$1,117,790.9690.75%$113,868.75-$12,462.62$611,452.90$794.540.70%$600.00
74
April 2024$1,224,197.99$1,114,391.9491.03%$109,806.05-$4,062.70$622,245.87-$15,662.45-12.48%$600.0027th Birthday
75
May 2024$1,214,270.29$1,110,916.6291.49%$103,353.67-$6,452.38$633,038.85-$38,423.25-27.10%$600.00
76
June 2024$1,214,468.07$1,107,413.8991.19%$107,054.18$3,700.51$643,831.82-$46,900.37-30.46%$800.00
77
July 2024$654,624.80
78
August 2024$665,417.77
79
September 2024$676,210.75
80
October 2024$687,003.72
81
November 2024$697,796.70
82
December 2024$708,589.67
83
January 2025$719,382.65
84
February 2025$730,175.62
85
March 2025$740,968.60
86
April 2025$751,761.5728th Birthday
87
May 2025$762,554.55
88
June 2025$773,347.52
89
July 2025$784,140.50
90
August 2025$794,933.47
91
September 2025$805,726.45
92
October 2025$816,519.42
93
November 2025$827,312.40
94
December 2025$838,105.37
95
January 2026$848,898.35
96
February 2026$859,691.32
97
March 2026$870,484.30
98
April 2026$881,277.2729th Birthday
99
May 2026$892,070.25
100
June 2026$902,863.22