@Robincvgr's Manifold Balance Sheet.xlsx

	A	B	C	D	E	F	G	I	J	K	L	M
1	Assets							Liabilities
2
3	Loans Given							Loans Received
4
5	Principal	Interest/fees	Total value	Due date	Debtor	Risk multiplier	EV	Principal	Interest/fees	Total value	Due date	Creditor
6	1337	1337	2674	2025/06/08	@Tumbles	0.99	2647.26	20000	3881	23881	2025/10/14	@ahalekelly
7	1000	1000	2000	2025/06/08	@Tumbles	0.99	1980	20000	4000	24000	2025/10/25	@Nightsquared
8	2000	1500	3500	2025/10/08	@amitiscool	0.3	1050	15000	3750	18750	2025/11/27	@SemioticRivalry
9	1134	5670	6804	2026/04/20	@Tumbles	0.2	1360.8	10000	2000	12000	2026/02/16	@SemioticRivalry
10								3000	1022	4022	2027/04/25	Insured Mana Fund
11								2500	1504	4004	2027/05/02	Insured Mana Fund
12								2500	1504	4004	2027/05/11	Insured Mana Fund
13
14
15
16
17
18
19
20
21
22							Total EV			Total owed
23							7038.06			90661
24
25	Other Assets
26
27	Asset			Value of one	# owned	Total value	Note
28	Insured Mana Fund shares			11	1500	16500	pays dividends
29
30
31
32
33
34
35						Total value
36						16500
37
38
39
40
41							Total assets	Total liabilities
42							23538.06	90661
43							Total assets - liabilities (add to listed net worth to get total net worth)
44							-67123
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
99
100