RIP Net Worth (mr.rip/nw-sheet)

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1	Asset/Liability	Cur	2021	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	2022	Expenses	AVG	Cast

2	Net Worth
3	Stocks / ETF
4	VT	D	182,886	174,267	169,439	172,193	163,373	164,180	149,772	160,232	160,372					160,372
5	VYM	D	50,477	50,184	49,446	50,513	48,389	50,090	45,765	47,871	47,520					47,520
6	VYMI	D	214,976	219,808	215,392	216,384	204,320	208,000	188,224	191,264	189,376					189,376
7	ERUS	D	0	0	0	8,060	8,060	8,060	8,060	8,060	8,060					8,060
8	VTV	D	143,610	142,765	142,925	144,890	140,700	144,090	131,880	138,550	137,500					137,500
9	VSS	D	53,588	50,476	49,492	49,556	45,884	46,248	41,284	43,728	43,300					43,300
10	VBR	D	71,616	68,384	69,496	70,376	65,916	67,144	59,928	65,816	65,380					65,380
11	KO	D	57,500	57,500	57,500	60,000	60,000	60,000	61,000	0	0					0
12	SONY	D	12,633	11,166	10,253	10,271	8,605	9,407	8,177	8,539	8,632					8,632
13	INTEL	D	25,795	24,410	23,850	24,780	21,795	22,210	18,705	18,155	17,695					17,695
14	CHEK	D	8,375	9,234	9,882	7,800	7,200	7,200	6,200	6,200	6,800					6,800
15	IMMR	D	5,710	5,170	5,320	5,560	4,670	5,560	5,340	5,650	5,780					5,780
16	BABA	D	0	0	0	0	0	18,000	0	0	0					0
17	3A - 99% Stocks
18	3A - Mr - FinPension - 1	F	50,497	47,258	46,875	48,830	46,957	45,662	42,382	44,182	44,182					44,182
19	3A - Mr - FinPension - 2	F	41,883	39,196	38,879	40,500	38,946	37,873	35,152	43,556	43,556					43,556
20	3A - Mrs - FinPension	F	33,311	31,175	30,922	32,113	30,880	30,030	27,872	34,536	34,536					34,536
21	2A - Mr - Viac global 100	F	0	0	0	0	0	0	226,456	235,690	235,690					235,690
22	Expected Taxes	F	-8,170	-7,646	-7,584	-7,894	-7,591	-7,382	-21,571	-23,268	-23,268					-23,268
23	VBA - 80% Stocks
24	2A - Mr - ValuePension	F	0	0	150,719	157,000	151,949	147,296	136,584	142,607	142,607					142,607
25	2A - Mrs - Viac Sust80	F	4,536	4,310	4,237	4,355	4,313	4,147	3,901	4,031	4,031					4,031
26	Expected Taxes	F	-295	-280	-10,072	-10,488	-10,157	-9,844	-9,132	-9,531	-9,531					-9,531
27	VBA - 5% Stocks
28	2A - Mr - Viac Global Plus	F	0	0	226,031	226,659	226,362	226,027	0	0	0					0
29	Expected Taxes	F	0	0	-14,692	-14,733	-14,714	-14,692	0	0	0					0
30	Bonds
31	2A - Mr - Extra Mand	F	302,953	321,140	0	0	0	0	0	0	0					0
32	2A - Mr - Mand	F	54,559	54,806	873	1,309	2,071	2,833	3,594	4,356	5,118					5,118
33	Exp Taxes on 2A	F	-23,238	-24,436	-57	-85	-135	-184	-234	-283	-333					-333
34	Deposits	F	5,002	5,002	5,002	5,002	5,002	5,002	5,002	5,002	5,002					5,002
35	Buoni Postali ITA	E	15,786	15,914	15,914	16,042	16,042	16,170	16,170	16,298	16,298					16,298
36	BSV	D	80,820	80,000	79,500	77,900	77,030	77,540	76,790	77,470	76,830					76,830
37	VEMT	E	52,358	51,030	48,680	48,387	48,128	47,094	45,708	48,304	48,422					48,422
38	GHYC	F	52,394	50,843	50,274	50,107	47,333	47,543	44,249	47,240	46,832					46,832
39	AGGS	F	52,400	51,600	50,700	49,700	48,300	48,100	47,300	48,300	48,400					48,400
40	Crypto
41	PolkaDot Staking	D	17124	15,191	14,249	17,375	13,092	10,551	9,408	12,790	12,077					12,077
42	Private Equity
43	Roam	D	1500	1,500	1,500	1,500	1,500	1,500	1,500	1,500	1,500					1,500
44	NFT Chain	F	0	5,000	5,000	5,000	5,000	5,000	5,000	5,000	5,000					5,000
45	Business
46	RIP UBS - CHF	F	20000	20,000	18,439	25,386	27,912	36,450	54,520	58,898	58,898					58,898
47	RIP PayPal - CHF	F	0	0	3,892	0	2,326	1,618	1,618	4,766	4,766					4,766
48	RIP Credits	F	0	0	0	3,030	2,250	2,713	0	0	-9,454					-9,454
49	RIP VAT debts	F	0	-400	-1,100	-1,800	-2,669	-4,069	-5,293	-6,119	-6,119					-6,119
50	RIP BVG debts	F	0	-500	-1,000	-1,500	-2,348	-1,694	-2,542	-3,456	-4,371					-4,371
51	RIP AHV debts	F	0	-700	-1,400	-2,100	-975	-1,950	-821	-2,121	-3,421					-3,421
52	RIP Familienzulage credits	F	0	600	1,200	1,800	600	1,200	0	600	1,200					1,200
53	RIP PayPal - EUR	E	0	0	9	3,179	3,179	3,172	3,172	3,177	3,177					3,177
54	RIP Wise - EUR	E	0	0	0	0	0	0	0	0	0					0
55	RIP Wise - USD	D	0	0	0	2,418	4,408	7,092	0	0	0					0
56	Expected Profit Tax	F	0	0	-8	-2,028	-2,886	-4,795	-6,039	-7,024	-4,848					-4848
57	Cash - Liquidity
58	BancoPosta Click	E	2,724	2,645	2,644	2,643	2,642	2,634	2,541	4,403	4,403					4,403
59	PostFinance - EUR	E	1,393	256	1,587	2,445	2,508	54	5,105	5,220	5,220					5,220
60	InteractiveBrokers - EUR	E	0	0	0	0	0	0	0	11,012	11,012					11,012
61	Revolut - EUR	E	258	258	258	258	258	1	1	1	1					1
62	PayPal - EUR	E	4,914	4,885	4,836	1,608	1,608	1,545	1,545	1,545	1,545					1,545
63	Stripe - EUR	E	0	388	824	0	0	19	19	0	0					0
64	Kraken EUR	E	0	0	0	0	0	2	2	0	0					0
65	Cash Bills - EUR	E	445	445	445	445	445	445	445	445	445					445
66	PostFinance - CHF	F	54,382	38,218	39,887	38,011	40,420	39,396	42,242	37,126	37,126					37,126
67	InteractiveBrokers - CHF	F	6,611	7,609	8,608	9,608	6,544	7,543	542	1,536	1,536					1,536
68	Revolut - CHF	F	932	932	932	0	0	0	0	0	0					0
69	PayPal - CHF	F	0	4,280	0	0	0	5	0	0	0					0
70	Stripe - CHF	F	0	0	0	0	0	0	0	0	0					0
71	Kraken CHF	F	0	0	0	0	0	0	0	0	0					0
72	Cash Bills - CHF	F	600	350	410	410	100	40	40	150	150					150
73	PostFinance - USD	D	201	654	984	1,413	1,725	1,949	2,369	31	31					31
74	PayPal - USD	D	37	17	17	17	17	17	17	17	17					17
75	InteractiveBrokers - USD	D	50,701	48,816	50,829	49,559	51,994	49,064	75,247	125,364	125,364					125,364
76	Taxes
77	Exp Tax 2020	F	15,220	0	0	0	0	0	0	0	0					0	x
78	Exp Tax 2021	F	-26,268	-10,866	-10,866	-3,625	-3,625	-3,625	-3,625	-3,625	-3,625					-3,625
79	US With. Tax Credit 2021	D	3,318	3,318	3,318	2,818	2,818	2,818	2,818	2,818	2,818					2,818
80	Exp Income Tax 2022	F	0	-930	-1,845	-3,143	-4,457	-5,691	-7,973	-9,455	-10,589					-10,589
81	Exp Pillar 1 GaU 2022	F	0	-334	-622	-944	-1,207	-1,574	-2,196	-1,397	-339					-339
82	Exp Wealth Tax 2022	F	0	-177	-348	-535	-714	-905	-1,029	-1,227	-1,410					-1,410
83	Tax Paid 2022	F	0	0	0	0	0	0	0	0	0					0
84	US With. Tax Credit 2022	D	0	0	11	465	543	554	1,539	1,619	1,698					1,698
85	Other
86	Cembra Cumulus Mastercard	F	-4,222	-1,561	-1,076	-1,041	-1,732	-1,732	-1,692	0	0
87	Cembra Certo Mastercard	F	0	0	0	0	0	0	0	-1,908	-1,908					-1,908
88	Finpension Referral Credits	F	467	1,910	2,100	2,325	2,682	2,773	2,812	2,840	2,840					2,840
89	Red Credits	F	3,268	1,364	1,869	1,796	1,525	2,291	1,106	766	766					766
90	Other - CHF	F	-1,073	1,058	1,058	1,098	70	1,058	1,058	0	9,454					9,454
91	Purple Credits	D	551	410	521	373	283	473	623	361	361					361
92	Other - USD	D	0	0	183	440	0	406	615	1,062	1,062					1,062
93	Amazon Credits	E	168	202	126	138	99	144	184	109	109					109
94	Other - EUR	E	0	0	0	0	0	0	0	-6,600	-6,600					-6,600
95	Extras
96	Pillar 1 Pension	F	94,537	105344	105611	105880	106149	106419	106689	106960	107232					107,232
97
98	NW (EUR)	E	1,645,160	1,647,773	1,648,172	1,699,831	1,684,363	1,689,150	1,654,128	1,760,939	1,757,968					1,757,968			1814372
99	NW Change		-	2,613	399	51,659	-15,467	4,787	-35,022	106,810	-2,971					112,808		14101	169212
100	Change %		-	0.16%	0.02%	3.13%	-0.91%	0.28%	-2.07%	6.46%	-0.17%					6.86%		0.83%	9.99%