RIP Net Worth (mr.rip/nw)

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Asset/Liability	Cur	2023	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	2024		Guide

2	Net Worth
3	Stocks / ETF
4	VT	D	205,760	205,960	129,000	132,600	126,516									126,516
5	VYM	D	106,049	22,494	23,084	24,198	22,994									22,994
6	VYMI	D	285,907	216,777	221,232	227,040	219,483									219,483
7	ERUS	D	40	40	40	40	40									40
8	VTV	D	164,450	165,000	170,500	178,200	170,291									170,291
9	VSS	D	69,018	66,858	67,908	70,104	67,722									67,722
10	VBR	D	71,988	70,192	73,036	76,752	71,120									71,120
11	JQUA	D	0	39,296	41,296	42,296	39,992									39,992
12	IQLT	D	0	37,410	38,670	39,660	37,710									37,710
13	SONY	D	9,469	9,775	8,581	8,574	8,188									8,188
14	INTEL	D	25,125	21,540	21,525	22,085	17,520									17,520
15	CHEK	D	2,080	2,100	2,200	3,110	2,260									2,260
16	Call Options	D	0	0	0	1,760	1,760									1,760
17	2A-3A - 99% Stocks
18	3A - Mr - FinPension - SC	F	99,317	102,465	106,852	112,716	111,794									111,794	12.56%
19	3A - Mrs - FinPension - SC	F	30,031	30,983	32,310	34,083	33,804									33,804
20	2A - Mr Finpension 99% - SC	F	145,838	150,537	157,386	166,209	165,087									165,087	13.20%
21	2A - Mr Viac global 100	F	243,060	248,776	257,528	269,077	266,793									266,793	9.76%
22	Expected Taxes	F	-36,277	-39,957	-41,556	-43,656	-43,311									-43,311
23	VBA - 80% Stocks
24	2A - Mrs Viac Sust80 (80%)	F	4,108	4,225	4,368	4,552	4,513									4,513	9.87%
25	Expected Taxes	F	-288	-317	-328	-341	-338									-338
26	Bonds
27	2A - Mr - Extra Mand	F	18,259	20,254	21,304	22,354	23,404									23,404
28	2A - Mr - Mand	F	15,503	18,368	19,118	19,868	20,618									20,618
29	Exp Taxes on 2A	F	-1,278	-2,897	-3,032	-3,167	-3,302									-3,302
30	Deposits	F	4,700	4,702	4,702	4,702	4,702									4,702
31	VEMT	E	44,885	45,085	45,120	45,766	45,332									45,332
32	GHYC	F	44,640	44,472	44,436	44,718	42,906									42,906
33	AGGS	F	46,140	45,953	45,479	45,729	45,729									45,729
34	BNDW	D	62,280	110,176	129,390	130,359	127,718									127,718
35	SEGA (EUNH)	E	58,500	91,028	89,970	90,872	89,962									89,962
36	IEBB (ISO6)	E	29,010	28,617	28,432	28,798	28,798									28,798
37	CEBE	E	10,340	10,340	10,280	10,360	10,320									10,320
38	Crypto
39	PolkaDot Staking	D	13,480	10,777	13,741	0	0									0
40	BTC	D	138	137	197	0	0									0
41	Private Equity
42	Roam Research	D	1,500	1,500	1,500	1,500	1,500									1,500
43	Business (RIP GmbH)
44	GmbH Book Value	F	28,734	28,545	37,439	29,844	49,490									49,490
45	Red Credits	F	-1,669	5,289	4,804	5,079	2,369									2,369
46	Purple Credits	F	0	818	792	538	314									314
47	Sponsors/Affiliate Credits	F	0	20,466	23,794	16,202	14,667									14,667
48	Debts	F	0	-13,822	-13,701	-1,770	-12,000									-12,000
49	Total Business		27,065	41,296	53,128	49,893	54,841									54,841
50	Expected Corp Tax 2024	F	-707	-2,626	-4,963	-4,324	-5,301									-5,301
51	Expected Dividend Tax	F	-668	-2,240	-3,380	-3,068	-3,545									-3,545
52	Cash - Liquidity
53	BancoPosta Click	E	3,411	3,092	4,055	3,481	3,074									3,074
54	PostFinance - EUR	E	1,867	1,942	43	43	128									128
55	InteractiveBrokers - EUR	E	33,894	1,732	0	0	0									0
56	PayPal - EUR	E	3,875	2,822	2,354	2,354	2,354									2,354
57	Kraken EUR	E	0	0	0	0	0									0
58	Cash Bills - EUR	E	350	350	155	145	145									145
59	PostFinance - CHF	F	14,803	12,616	11,622	21,630	16,591									16,591
60	InteractiveBrokers - CHF	F	55,464	55,507	55,548	55,586	55,625									55,625
61	Revolut - CHF	F	1,215	1,093	839	13,556	13,556									13,556
62	Cash Bills - CHF	F	370	374	270	270	270									270
63	PostFinance - USD	D	44	44	44	44	44									44
64	InteractiveBrokers - USD	D	0	25,859	88,436	90,152	90,750									90,750
65	Taxes
66	Exp Tax 2022	F	5,446	1,879	2,918	2,918	2,918									2,918
67	Exp Tax 2023	F	-6,404	-6,404	-6,404	-3,416	-3,416									-3,416
68	Exp Pillar 1 GaU 2023	F	-3,139	103	103	103	103									103
69	Exp Income Tax 2024	F	0	-1,271	-2,433	-5,190	-6,352									-6,352
70	Exp Wealth Tax 2024	F	0	-231	-480	-750	-983									-983
71	Tax Paid 2024	F	0	0	0	0	0									0
72	US With. Tax Credit 2024	D	0	0	0	691	738									738
73	Other
74	Cembra Certo Mastercard	F	-1,801	-1,875	-1,263	-1,855	-647									-647
75	Finpension Referral Credits	F	2,782	94	128	235	273									273
76	Other - CHF	F	1,000	3,782	2,003	1,000	9,980									9,980
77	Other - USD	D	215	262	63	0	0									0
78	Amazon Credits	E	113	128	158	197	148									148
79	Other - EUR	E	98	0	0	0	0									0
80	Extras
81	Pillar 1 Pension	F	133,936	144,228	144,594	144,962	145,330									145,330
82	Boardgames	F	7,649	7,649	8,909	9,184	9,184									9,184
83
84	NW (CHF)	F	1,879,492	1,920,683	1,993,769	2,081,059	2,053,922									2,053,922
85	NW Change		-	41,191	73,086	87,290	-27,137									174,430
86	Change %		-	2.19%	3.81%	4.38%	-1.30%									9.28%
87	NW (EUR)	E	2,024,186	2,061,603	2,086,215	2,137,561	2,115,372									2,115,372	4.50%
88	NW (USD)	D	2,234,960	2,229,904	2,253,953	2,307,326	2,251,409									2,251,409	0.74%
89	NW (BTC)	BTC	52.45	52.59	37.10	32.58	35.51									35.51	-32.30%
90	Reverse Elon Musk	REM	108,279	94,444	92,637	84,513	80,305									80,305	-25.84%
91
92	Finance																YTD	Last M
93	NYSEARCA:VT	D	102.88	102.98	107.50	110.50	105.43									105.43	2.5%	-4.59%
94	NYSEARCA:VYM	D	111.63	112.47	115.42	120.99	114.97									114.97	3.0%	-4.98%
95	NASDAQ:VYMI	D	66.49	65.69	67.04	68.80	66.51									66.51	0.0%	-3.33%
96	NYSEARCA:ERUS	D	0.04	0.04	0.04	0.04	0.04									0.04	0.0%	0.00%
97	NYSEARCA:VTV	D	149.50	150.80	155.83	162.86	154.81									154.81	3.6%	-4.94%
98	NYSEARCA:VSS	D	115.03	111.43	113.18	116.84	112.87									112.87	-1.9%	-3.40%
99	NYSEARCA:VBR	D	179.97	175.48	182.59	191.88	177.80									177.80	-1.2%	-7.34%
100	NYSEARCA:JQUA	D	47.58	49.12	51.62	52.87	49.99									49.99	5.1%	-5.45%