Synthetic Petrov family · no real client data

Overview

As of 2026-10-29 · Complete calculation

Family net worth

$810,000.00Synthetic fixture · 2026-10-29

Liquid now

$185,000.00Synthetic fixture · 2026-10-29

Due within 12 months

$50,000.00Synthetic fixture · 2026-10-29

Personal cash, deposits maturing within 30 days and listed securities held by family members. Company cash is excluded.

Capital allocation

Cash: $100,000.00
Land: $40,000.00
Car & equipment: $25,000.00
Bonds: $15,000.00
Private fund: $50,000.00
Loan: -$20,000.00
Business stake: $250,000.00
Stocks: $50,000.00
Rental apartment: $200,000.00
New-build contract: $80,000.00
Deposit: $20,000.00

Positive economic values. Debts are listed separately below. Company assets are counted through the stake only.

How the total is built

Current value bridge, not a historical return. Company stakes are counted once; internal loans are eliminated.

Family reserve Book value: $100,000.00
Land Book value: $40,000.00
Family car Book value: $25,000.00
Listed bond Book value: $15,000.00
Private fund interest Book value: $50,000.00
Personal loan Book value: -$20,000.00
Holding stake Book value: $250,000.00
Listed equity portfolio Book value: $50,000.00
Rental apartment Book value: $200,000.00
Apartment under construction Book value: $80,000.00
Deposit Book value: $20,000.00

Data quality & adjustments

Internal balance eliminated
Holding → Trading loan
Debt assumed repaid in full at maturity
Personal loan

Annual model · as of 29 October 2026 · model confidence: medium