net worth tracker - smarthelping.com.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV
1	Net Worth Tracker - smarthelping.com			Check out advanced financial spreadsheets:			https://www.smarthelping.com/p/excel.html				SaaS Financial Models:	https://www.smarthelping.com/p/as-service-business-models.html					Joint Venture Waterfalls:	https://www.smarthelping.com/p/joint-venture.html					Real Estate Underwriting Models:		https://www.smarthelping.com/p/real-estate.html				Inventory Trackers and Tools:		https://www.smarthelping.com/p/inventory.html				Accounting Tools:	https://www.smarthelping.com/p/accounting.html				Industry-Specific Startup Models:	https://www.smarthelping.com/p/industries.html				HR Tools:	https://www.smarthelping.com/p/hr.html			Lending Business:	https://www.smarthelping.com/p/lending.html				Sales Pipeline Trackers:	https://www.smarthelping.com/p/sales-and-customer-pipeline-management.html							Business Valuation:	https://www.smarthelping.com/p/valuation-spreadsheets.html
2	Edit cells in this shade
3	smarthelping.com
4			1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37	38	39	40	41	42	43	44	45	46	47	48	49	50	51	52	53	54	55	56	57	58	59	60	61	62	63	64	65	66	67	68	69	70	71	72	73	74	75	76	77	78	79	80	81	82	83	84	85	86	87	88	89	90	91	92	93	94	95	96	97	98
5		Start Month>	1/1/2023	Feb-23	Mar-23	Apr-23	May-23	Jun-23	Jul-23	Aug-23	Sep-23	Oct-23	Nov-23	Dec-23	Jan-24	Feb-24	Mar-24	Apr-24	May-24	Jun-24	Jul-24	Aug-24	Sep-24	Oct-24	Nov-24	Dec-24	Jan-25	Feb-25	Mar-25	Apr-25	May-25	Jun-25	Jul-25	Aug-25	Sep-25	Oct-25	Nov-25	Dec-25	Jan-26	Feb-26	Mar-26	Apr-26	May-26	Jun-26	Jul-26	Aug-26	Sep-26	Oct-26	Nov-26	Dec-26	Jan-27	Feb-27	Mar-27	Apr-27	May-27	Jun-27	Jul-27	Aug-27	Sep-27	Oct-27	Nov-27	Dec-27	Jan-28	Feb-28	Mar-28	Apr-28	May-28	Jun-28	Jul-28	Aug-28	Sep-28	Oct-28	Nov-28	Dec-28	Jan-29	Feb-29	Mar-29	Apr-29	May-29	Jun-29	Jul-29	Aug-29	Sep-29	Oct-29	Nov-29	Dec-29	Jan-30	Feb-30	Mar-30	Apr-30	May-30	Jun-30	Jul-30	Aug-30	Sep-30	Oct-30	Nov-30	Dec-30	Jan-31	Feb-31

6
7		Assets - Month Ending
8		Cash - Bank	$7,777	$8,555	$9,410	$10,351	$11,386
9		Stocks	$7,777	$8,555	$9,410	$10,351	$11,386
10		Bonds	$6,666	$7,333	$8,066	$8,872	$9,760
11		Business (valuation)	$55,555	$61,111	$67,222	$73,944	$81,338
12		Home	$555,555	$611,111	$672,222	$739,444	$813,388
13		Car	$44,444	$48,888	$53,777	$59,155	$65,070
14		Truck	$45,555	$50,111	$55,122	$60,634	$66,697
15		Other Assets
16		Extra Field 1
17		Extra Field 2
18		Extra Field 3
19		Extra Field 4
20		Extra Field 5
21		Extra Field 6
22		Extra Field 7
23		Extra Field 8
24		Extra Field 9
25		Extra Field 10
26		Total Assets	$723,329	$795,662	$875,228	$962,751	$1,059,026	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
27		Month/Month Change		10%	10%	10%	10%	-100%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
28
29		Liabilities - Month Ending
30		Mortgage	$2,000,000	$1,800,000	$1,620,000	$1,458,000	$1,312,200
31		Car Loan	$6,666	$5,999	$5,399	$4,860	$4,374
32		Other Car Loan	$55,555	$50,000	$45,000	$40,500	$36,450
33		Credit Card 1	$25,000	$22,500	$20,250	$18,225	$16,403
34		Credit Card 2	$4,000	$3,600	$3,240	$2,916	$2,624
35		Credit Card 3	$2,000	$1,800	$1,620	$1,458	$1,312
36		Other liabilities 1
37		Other liabilities 2
38		Other liabilities 3
39		Other liabilities 4
40		Other liabilities 5
41		Other liabilities 6
42		Other liabilities 7
43		Other liabilities 8
44		Other liabilities 9
45		Other liabilities 10
46		Other liabilities 11
47		Total Liabilities	$2,093,221	$1,883,899	$1,695,509	$1,525,958	$1,373,362	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
48		Month/Month Change		-10%	-10%	-10%	-10%	-100%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
49
50		Net Worth	($1,369,892)	($1,088,237)	($820,281)	($563,207)	($314,336)	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
51		Month/Month Change		-21%	-25%	-31%	-44%	-100%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
52
53		Solvency Ratio (lower the better)	2.89	2.37	1.94	1.58	1.30
54
55
56
57
58
59		Check out all my financial models, templates, trackers, and tools:
60		The Super Smart Bundle (All Models)	https://www.smarthelping.com/p/excel.html
61		Subscription / Membership Models	https://www.smarthelping.com/p/as-service-business-models.html
62		Joint Venture Cash Flow Waterfalls	https://www.smarthelping.com/p/joint-venture.html
63		Real Estate	https://www.smarthelping.com/p/real-estate.html
64		Inventory	https://www.smarthelping.com/p/inventory.html
65		Accounting	https://www.smarthelping.com/p/accounting.html
66		Industry-specific	https://www.smarthelping.com/p/industries.html
67		HR	https://www.smarthelping.com/p/hr.html
68		Lending	https://www.smarthelping.com/p/lending.html
69		Google Sheet Architectures	https://www.smarthelping.com/p/google-sheet-database-structures.html
70		Service Businesses	https://www.smarthelping.com/p/financial-models-for-service-businesses.html
71		Sales Pipeline Trackers and Dashboards	https://www.smarthelping.com/p/sales-and-customer-pipeline-management.html
72		General Valuation	https://www.smarthelping.com/p/valuation-spreadsheets.html
73
74
75
76
77		If you have suggestions or questions, email:	jason@smarthelping.com
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100