{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["One Year Graphs","Net Worth","One Year Info"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"One Year Graphs","index":0,"n_rows":13,"n_cols":30,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copyright Kevin McKee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thousandaire.com"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free for personal use. Contact kevin@thousandaire.com for other uses."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Just look at the pretty pictures."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If you want to put one line on a different axis (like I "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"did in the example), just double click that line."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced excel users can change the standard graphs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to custom made ones by using information in the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Worth tab and the One Year Info tab."]

{"sheet":"Net Worth","index":1,"n_rows":51,"n_cols":79,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,72,0,76],[0,36,0,40],[0,42,0,46],[0,48,0,52],[0,54,0,58],[0,60,0,64],[0,66,0,70],[0,30,0,34],[0,0,0,4],[0,6,0,10],[0,12,0,16],[0,18,0,22],[0,24,0,28]]}
["2010-10-01",null,null,null,null,null,"2010-11-01",null,null,null,null,null,"2010-12-01",null,null,null,null,null,"2011-01-01",null,null,null,null,null,"2011-02-01",null,null,null,null,null,"2011-03-01",null,null,null,null,null,"2011-04-01",null,null,null,null,null,"2011-05-01",null,null,null,null,null,"2011-06-01",null,null,null,null,null,"2011-07-01",null,null,null,null,null,"2011-08-01",null,null,null,null,null,"2011-09-01",null,null,null,null,null,"2011-10-01"]
["Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount",null,"Assets - Restricted","Amount",null,"Debts - Installment","Amount"]
["401k",null,null,"Student Loan 1"]
["Roth IRA",null,null,"Student Loan 2"]
["Traditional IRA",null,null,"Personal Loan 1"]
["Health Savings Account"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions:"]
[]
[]
[]
[]
["Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount",null,"Assets - Liquid","Amount",null,"Credit - Transacting","Amount"]
["Checking 1",null,null,"Credit Card 1"]
["Checking 2",null,null,"Credit Card 2"]
["Savings",null,null,"Credit Card 3"]
[]
[]
[]
[]
[]
[]
[]
["Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount",null,"Assets - Investment","Amount",null,"Credit - Revolving","Amount"]
["Investment 1",null,null,"Credit Card 4"]
["Investment 2"]
[]
[]
[]
[]
[]
[]
[]
["Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount",null,"Assets - Physical","Amount",null,"Debt - Physical","Amount"]
["House",null,null,"House Mortgage"]
["Car",null,null,"Car Loan"]
["Other",null,null,"Other Loan"]
[]
[]
[]
[]
["Total - Restricted",{"$f":"SUM(B3:B12)","v":0},null,"Total - Installment",{"$f":"SUM(E3:E12)","v":0},null,"Total - Restricted",{"$f":"SUM(H3:H12)","v":0},null,"Total - Installment",{"$f":"SUM(K3:K12)","v":0},null,"Total - Restricted",{"$f":"SUM(N3:N12)","v":0},null,"Total - Installment",{"$f":"SUM(Q3:Q12)","v":0},null,"Total - Restricted",{"$f":"SUM(T3:T12)","v":0},null,"Total - Installment",{"$f":"SUM(W3:W12)","v":0},null,"Total - Restricted",{"$f":"SUM(Z3:Z12)","v":0},null,"Total - Installment",{"$f":"SUM(AC3:AC12)","v":0},null,"Total - Restricted",{"$f":"SUM(AF3:AF12)","v":0},null,"Total - Installment",{"$f":"SUM(AI3:AI12)","v":0},null,"Total - Restricted",{"$f":"SUM(AL3:AL12)","v":0},null,"Total - Installment",{"$f":"SUM(AO3:AO12)","v":0},null,"Total - Restricted",{"$f":"SUM(AR3:AR12)","v":0},null,"Total - Installment",{"$f":"SUM(AU3:AU12)","v":0},null,"Total - Restricted",{"$f":"SUM(AX3:AX12)","v":0},null,"Total - Installment",{"$f":"SUM(BA3:BA12)","v":0},null,"Total - Restricted",{"$f":"SUM(BD3:BD12)","v":0},null,"Total - Installment",{"$f":"SUM(BG3:BG12)","v":0},null,"Total - Restricted",{"$f":"SUM(BJ3:BJ12)","v":0},null,"Total - Installment",{"$f":"SUM(BM3:BM12)","v":0},null,"Total - Restricted",{"$f":"SUM(BP3:BP12)","v":0},null,"Total - Installment",{"$f":"SUM(BS3:BS12)","v":0},null,"Total - Restricted",{"$f":"SUM(BV3:BV12)","v":0},null,"Total - Installment",{"$f":"SUM(BY3:BY12)","v":0}]
["Total - Liquid",{"$f":"SUM(B14:B23)","v":0},null,"Total - Transacting",{"$f":"SUM(E14:E23)","v":0},null,"Total - Liquid",{"$f":"SUM(H14:H23)","v":0},null,"Total - Transacting",{"$f":"SUM(K14:K23)","v":0},null,"Total - Liquid",{"$f":"SUM(N14:N23)","v":0},null,"Total - Transacting",{"$f":"SUM(Q14:Q23)","v":0},null,"Total - Liquid",{"$f":"SUM(T14:T23)","v":0},null,"Total - Transacting",{"$f":"SUM(W14:W23)","v":0},null,"Total - Liquid",{"$f":"SUM(Z14:Z23)","v":0},null,"Total - Transacting",{"$f":"SUM(AC14:AC23)","v":0},null,"Total - Liquid",{"$f":"SUM(AF14:AF23)","v":0},null,"Total - Transacting",{"$f":"SUM(AI14:AI23)","v":0},null,"Total - Liquid",{"$f":"SUM(AL14:AL23)","v":0},null,"Total - Transacting",{"$f":"SUM(AO14:AO23)","v":0},null,"Total - Liquid",{"$f":"SUM(AR14:AR23)","v":0},null,"Total - Transacting",{"$f":"SUM(AU14:AU23)","v":0},null,"Total - Liquid",{"$f":"SUM(AX14:AX23)","v":0},null,"Total - Transacting",{"$f":"SUM(BA14:BA23)","v":0},null,"Total - Liquid",{"$f":"SUM(BD14:BD23)","v":0},null,"Total - Transacting",{"$f":"SUM(BG14:BG23)","v":0},null,"Total - Liquid",{"$f":"SUM(BJ14:BJ23)","v":0},null,"Total - Transacting",{"$f":"SUM(BM14:BM23)","v":0},null,"Total - Liquid",{"$f":"SUM(BP14:BP23)","v":0},null,"Total - Transacting",{"$f":"SUM(BS14:BS23)","v":0},null,"Total - Liquid",{"$f":"SUM(BV14:BV23)","v":0},null,"Total - Transacting",{"$f":"SUM(BY14:BY23)","v":0}]
["Total - Investment",{"$f":"SUM(B25:B33)","v":0},null,"Total - Revolving",{"$f":"SUM(E25:E33)","v":0},null,"Total - Investment",{"$f":"SUM(H25:H33)","v":0},null,"Total - Revolving",{"$f":"SUM(K25:K33)","v":0},null,"Total - Investment",{"$f":"SUM(N25:N33)","v":0},null,"Total - Revolving",{"$f":"SUM(Q25:Q33)","v":0},null,"Total - Investment",{"$f":"SUM(T25:T33)","v":0},null,"Total - Revolving",{"$f":"SUM(W25:W33)","v":0},null,"Total - Investment",{"$f":"SUM(Z25:Z33)","v":0},null,"Total - Revolving",{"$f":"SUM(AC25:AC33)","v":0},null,"Total - Investment",{"$f":"SUM(AF25:AF33)","v":0},null,"Total - Revolving",{"$f":"SUM(AI25:AI33)","v":0},null,"Total - Investment",{"$f":"SUM(AL25:AL33)","v":0},null,"Total - Revolving",{"$f":"SUM(AO25:AO33)","v":0},null,"Total - Investment",{"$f":"SUM(AR25:AR33)","v":0},null,"Total - Revolving",{"$f":"SUM(AU25:AU33)","v":0},null,"Total - Investment",{"$f":"SUM(AX25:AX33)","v":0},null,"Total - Revolving",{"$f":"SUM(BA25:BA33)","v":0},null,"Total - Investment",{"$f":"SUM(BD25:BD33)","v":0},null,"Total - Revolving",{"$f":"SUM(BG25:BG33)","v":0},null,"Total - Investment",{"$f":"SUM(BJ25:BJ33)","v":0},null,"Total - Revolving",{"$f":"SUM(BM25:BM33)","v":0},null,"Total - Investment",{"$f":"SUM(BP25:BP33)","v":0},null,"Total - Revolving",{"$f":"SUM(BS25:BS33)","v":0},null,"Total - Investment",{"$f":"SUM(BV25:BV33)","v":0},null,"Total - Revolving",{"$f":"SUM(BY25:BY33)","v":0}]
["Total - Physical",{"$f":"SUM(B35:B41)","v":0},null,"Total - Physical",{"$f":"SUM(E35:E41)","v":0},null,"Total - Physical",{"$f":"SUM(H35:H41)","v":0},null,"Total - Physical",{"$f":"SUM(K35:K41)","v":0},null,"Total - Physical",{"$f":"SUM(N35:N41)","v":0},null,"Total - Physical",{"$f":"SUM(Q35:Q41)","v":0},null,"Total - Physical",{"$f":"SUM(T35:T41)","v":0},null,"Total - Physical",{"$f":"SUM(W35:W41)","v":0},null,"Total - Physical",{"$f":"SUM(Z35:Z41)","v":0},null,"Total - Physical",{"$f":"SUM(AC35:AC41)","v":0},null,"Total - Physical",{"$f":"SUM(AF35:AF41)","v":0},null,"Total - Physical",{"$f":"SUM(AI35:AI41)","v":0},null,"Total - Physical",{"$f":"SUM(AL35:AL41)","v":0},null,"Total - Physical",{"$f":"SUM(AO35:AO41)","v":0},null,"Total - Physical",{"$f":"SUM(AR35:AR41)","v":0},null,"Total - Physical",{"$f":"SUM(AU35:AU41)","v":0},null,"Total - Physical",{"$f":"SUM(AX35:AX41)","v":0},null,"Total - Physical",{"$f":"SUM(BA35:BA41)","v":0},null,"Total - Physical",{"$f":"SUM(BD35:BD41)","v":0},null,"Total - Physical",{"$f":"SUM(BG35:BG41)","v":0},null,"Total - Physical",{"$f":"SUM(BJ35:BJ41)","v":0},null,"Total - Physical",{"$f":"SUM(BM35:BM41)","v":0},null,"Total - Physical",{"$f":"SUM(BP35:BP41)","v":0},null,"Total - Physical",{"$f":"SUM(BS35:BS41)","v":0},null,"Total - Physical",{"$f":"SUM(BV35:BV41)","v":0},null,"Total - Physical",{"$f":"SUM(BY35:BY41)","v":0}]
[]
["Total Assets",{"$f":"SUM(B42:B46)","v":0},null,"Total Debts",{"$f":"SUM(E42:E46)","v":0},null,"Total Assets",{"$f":"SUM(H42:H46)","v":0},null,"Total Debts",{"$f":"SUM(K42:K46)","v":0},null,"Total Assets",{"$f":"SUM(N42:N46)","v":0},null,"Total Debts",{"$f":"SUM(Q42:Q46)","v":0},null,"Total Assets",{"$f":"SUM(T42:T46)","v":0},null,"Total Debts",{"$f":"SUM(W42:W46)","v":0},null,"Total Assets",{"$f":"SUM(Z42:Z46)","v":0},null,"Total Debts",{"$f":"SUM(AC42:AC46)","v":0},null,"Total Assets",{"$f":"SUM(AF42:AF46)","v":0},null,"Total Debts",{"$f":"SUM(AI42:AI46)","v":0},null,"Total Assets",{"$f":"SUM(AL42:AL46)","v":0},null,"Total Debts",{"$f":"SUM(AO42:AO46)","v":0},null,"Total Assets",{"$f":"SUM(AR42:AR46)","v":0},null,"Total Debts",{"$f":"SUM(AU42:AU46)","v":0},null,"Total Assets",{"$f":"SUM(AX42:AX46)","v":0},null,"Total Debts",{"$f":"SUM(BA42:BA46)","v":0},null,"Total Assets",{"$f":"SUM(BD42:BD46)","v":0},null,"Total Debts",{"$f":"SUM(BG42:BG46)","v":0},null,"Total Assets",{"$f":"SUM(BJ42:BJ46)","v":0},null,"Total Debts",{"$f":"SUM(BM42:BM46)","v":0},null,"Total Assets",{"$f":"SUM(BP42:BP46)","v":0},null,"Total Debts",{"$f":"SUM(BS42:BS46)","v":0},null,"Total Assets",{"$f":"SUM(BV42:BV46)","v":0},null,"Total Debts",{"$f":"SUM(BY42:BY46)","v":0}]
[]
[null,null,null,"Net Worth",{"$f":"B47-E47","v":0},null,null,null,null,"Net Worth",{"$f":"H47-K47","v":0},null,null,null,null,"Net Worth",{"$f":"N47-Q47","v":0},null,null,null,null,"Net Worth",{"$f":"T47-W47","v":0},null,null,null,null,"Net Worth",{"$f":"Z47-AC47","v":0},null,null,null,null,"Net Worth",{"$f":"AF47-AI47","v":0},null,null,null,null,"Net Worth",{"$f":"AL47-AO47","v":0},null,null,null,null,"Net Worth",{"$f":"AR47-AU47","v":0},null,null,null,null,"Net Worth",{"$f":"AX47-BA47","v":0},null,null,null,null,"Net Worth",{"$f":"BD47-BG47","v":0},null,null,null,null,"Net Worth",{"$f":"BJ47-BM47","v":0},null,null,null,null,"Net Worth",{"$f":"BP47-BS47","v":0},null,null,null,null,"Net Worth",{"$f":"BV47-BY47","v":0}]
[null,null,null,"Monthly Change",{"$f":"E49-#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Monthly Change",{"$f":"K49-E49","v":0},null,null,null,null,"Monthly Change",{"$f":"Q49-K49","v":0},null,null,null,null,"Monthly Change",{"$f":"W49-Q49","v":0},null,null,null,null,"Monthly Change",{"$f":"AC49-W49","v":0},null,null,null,null,"Monthly Change",{"$f":"AI49-AC49","v":0},null,null,null,null,"Monthly Change",{"$f":"AO49-AI49","v":0},null,null,null,null,"Monthly Change",{"$f":"AU49-AO49","v":0},null,null,null,null,"Monthly Change",{"$f":"BA49-AU49","v":0},null,null,null,null,"Monthly Change",{"$f":"BG49-BA49","v":0},null,null,null,null,"Monthly Change",{"$f":"BM49-BG49","v":0},null,null,null,null,"Monthly Change",{"$f":"BS49-BM49","v":0},null,null,null,null,"Monthly Change",{"$f":"BY49-BS49","v":0}]
[null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"E49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"K49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"Q49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"W49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"AC49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"AI49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"AO49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"AU49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"BA49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"BG49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"BM49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"BS49-$E$49","v":0},null,null,null,null,{"$f":"CONCATENATE(\"Change Since \",VLOOKUP(MONTH($A$1),'One Year Info'!$Q$27:$R$38,2,0))","v":"Change Since Oct"},{"$f":"BY49-$E$49","v":0}]

{"sheet":"One Year Info","index":2,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,4,0,7],[0,8,0,11],[0,12,0,13]]}
[null,null,null,null,"Assets",null,null,null,"Debts",null,null,null,"Retirement"]
[null,"Net Worth","Assets","Debts","Restricted","Liquid","Investment","Physical","Installment","Transacting","Revolving","Physical","401k","Roth IRA"]
[{"$f":"VLOOKUP(MONTH('Net Worth'!A1),Months,2,0)","v":"Oct"},{"$f":"'Net Worth'!E49","v":0},{"$f":"'Net Worth'!B47","v":0},{"$f":"'Net Worth'!E47","v":0},{"$f":"'Net Worth'!B42","v":0},{"$f":"'Net Worth'!B43","v":0},{"$f":"'Net Worth'!B44","v":0},{"$f":"'Net Worth'!B45","v":0},{"$f":"'Net Worth'!E42","v":0},{"$f":"'Net Worth'!E43","v":0},{"$f":"'Net Worth'!E44","v":0},{"$f":"'Net Worth'!E45","v":0},{"$f":"'Net Worth'!B3","v":0},{"$f":"'Net Worth'!B4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!G1),Months,2,0)","v":"Nov"},{"$f":"'Net Worth'!K49","v":0},{"$f":"'Net Worth'!H47","v":0},{"$f":"'Net Worth'!K47","v":0},{"$f":"'Net Worth'!H42","v":0},{"$f":"'Net Worth'!H43","v":0},{"$f":"'Net Worth'!H44","v":0},{"$f":"'Net Worth'!H45","v":0},{"$f":"'Net Worth'!K42","v":0},{"$f":"'Net Worth'!K43","v":0},{"$f":"'Net Worth'!K44","v":0},{"$f":"'Net Worth'!K45","v":0},{"$f":"'Net Worth'!H3","v":0},{"$f":"'Net Worth'!H4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!M1),Months,2,0)","v":"Dec"},{"$f":"'Net Worth'!Q49","v":0},{"$f":"'Net Worth'!N47","v":0},{"$f":"'Net Worth'!Q47","v":0},{"$f":"'Net Worth'!N42","v":0},{"$f":"'Net Worth'!N43","v":0},{"$f":"'Net Worth'!N44","v":0},{"$f":"'Net Worth'!N45","v":0},{"$f":"'Net Worth'!Q42","v":0},{"$f":"'Net Worth'!Q43","v":0},{"$f":"'Net Worth'!Q44","v":0},{"$f":"'Net Worth'!Q45","v":0},{"$f":"'Net Worth'!N3","v":0},{"$f":"'Net Worth'!N4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!S1),Months,2,0)","v":"Jan"},{"$f":"'Net Worth'!W49","v":0},{"$f":"'Net Worth'!T47","v":0},{"$f":"'Net Worth'!W47","v":0},{"$f":"'Net Worth'!T42","v":0},{"$f":"'Net Worth'!T43","v":0},{"$f":"'Net Worth'!T44","v":0},{"$f":"'Net Worth'!T45","v":0},{"$f":"'Net Worth'!W42","v":0},{"$f":"'Net Worth'!W43","v":0},{"$f":"'Net Worth'!W44","v":0},{"$f":"'Net Worth'!W45","v":0},{"$f":"'Net Worth'!T3","v":0},{"$f":"'Net Worth'!T4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!Y1),Months,2,0)","v":"Feb"},{"$f":"'Net Worth'!AC49","v":0},{"$f":"'Net Worth'!Z47","v":0},{"$f":"'Net Worth'!AC47","v":0},{"$f":"'Net Worth'!Z42","v":0},{"$f":"'Net Worth'!Z43","v":0},{"$f":"'Net Worth'!Z44","v":0},{"$f":"'Net Worth'!Z45","v":0},{"$f":"'Net Worth'!AC42","v":0},{"$f":"'Net Worth'!AC43","v":0},{"$f":"'Net Worth'!AC44","v":0},{"$f":"'Net Worth'!AC45","v":0},{"$f":"'Net Worth'!Z3","v":0},{"$f":"'Net Worth'!Z4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!AE1),Months,2,0)","v":"Mar"},{"$f":"'Net Worth'!AI49","v":0},{"$f":"'Net Worth'!AF47","v":0},{"$f":"'Net Worth'!AI47","v":0},{"$f":"'Net Worth'!AF42","v":0},{"$f":"'Net Worth'!AF43","v":0},{"$f":"'Net Worth'!AF44","v":0},{"$f":"'Net Worth'!AF45","v":0},{"$f":"'Net Worth'!AI42","v":0},{"$f":"'Net Worth'!AI43","v":0},{"$f":"'Net Worth'!AI44","v":0},{"$f":"'Net Worth'!AI45","v":0},{"$f":"'Net Worth'!AF3","v":0},{"$f":"'Net Worth'!AF4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!AK1),Months,2,0)","v":"Apr"},{"$f":"'Net Worth'!AO49","v":0},{"$f":"'Net Worth'!AL47","v":0},{"$f":"'Net Worth'!AO47","v":0},{"$f":"'Net Worth'!AL42","v":0},{"$f":"'Net Worth'!AL43","v":0},{"$f":"'Net Worth'!AL44","v":0},{"$f":"'Net Worth'!AL45","v":0},{"$f":"'Net Worth'!AO42","v":0},{"$f":"'Net Worth'!AO43","v":0},{"$f":"'Net Worth'!AO44","v":0},{"$f":"'Net Worth'!AO45","v":0},{"$f":"'Net Worth'!AL3","v":0},{"$f":"'Net Worth'!AL4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!AQ1),Months,2,0)","v":"May"},{"$f":"'Net Worth'!AU49","v":0},{"$f":"'Net Worth'!AR47","v":0},{"$f":"'Net Worth'!AU47","v":0},{"$f":"'Net Worth'!AR42","v":0},{"$f":"'Net Worth'!AR43","v":0},{"$f":"'Net Worth'!AR44","v":0},{"$f":"'Net Worth'!AR45","v":0},{"$f":"'Net Worth'!AU42","v":0},{"$f":"'Net Worth'!AU43","v":0},{"$f":"'Net Worth'!AU44","v":0},{"$f":"'Net Worth'!AU45","v":0},{"$f":"'Net Worth'!AR3","v":0},{"$f":"'Net Worth'!AR4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!AW1),Months,2,0)","v":"Jun"},{"$f":"'Net Worth'!BA49","v":0},{"$f":"'Net Worth'!AX47","v":0},{"$f":"'Net Worth'!BA47","v":0},{"$f":"'Net Worth'!AX42","v":0},{"$f":"'Net Worth'!AX43","v":0},{"$f":"'Net Worth'!AX44","v":0},{"$f":"'Net Worth'!AX45","v":0},{"$f":"'Net Worth'!BA42","v":0},{"$f":"'Net Worth'!BA43","v":0},{"$f":"'Net Worth'!BA44","v":0},{"$f":"'Net Worth'!BA45","v":0},{"$f":"'Net Worth'!AX3","v":0},{"$f":"'Net Worth'!AX4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!BC1),Months,2,0)","v":"Jul"},{"$f":"'Net Worth'!BG49","v":0},{"$f":"'Net Worth'!BD47","v":0},{"$f":"'Net Worth'!BG47","v":0},{"$f":"'Net Worth'!BD42","v":0},{"$f":"'Net Worth'!BD43","v":0},{"$f":"'Net Worth'!BD44","v":0},{"$f":"'Net Worth'!BD45","v":0},{"$f":"'Net Worth'!BG42","v":0},{"$f":"'Net Worth'!BG43","v":0},{"$f":"'Net Worth'!BG44","v":0},{"$f":"'Net Worth'!BG45","v":0},{"$f":"'Net Worth'!BD3","v":0},{"$f":"'Net Worth'!BD4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!BI1),Months,2,0)","v":"Aug"},{"$f":"'Net Worth'!BM49","v":0},{"$f":"'Net Worth'!BJ47","v":0},{"$f":"'Net Worth'!BM47","v":0},{"$f":"'Net Worth'!BJ42","v":0},{"$f":"'Net Worth'!BJ43","v":0},{"$f":"'Net Worth'!BJ44","v":0},{"$f":"'Net Worth'!BJ45","v":0},{"$f":"'Net Worth'!BM42","v":0},{"$f":"'Net Worth'!BM43","v":0},{"$f":"'Net Worth'!BM44","v":0},{"$f":"'Net Worth'!BM45","v":0},{"$f":"'Net Worth'!BJ3","v":0},{"$f":"'Net Worth'!BJ4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!BO1),Months,2,0)","v":"Sep"},{"$f":"'Net Worth'!BS49","v":0},{"$f":"'Net Worth'!BP47","v":0},{"$f":"'Net Worth'!BS47","v":0},{"$f":"'Net Worth'!BP42","v":0},{"$f":"'Net Worth'!BP43","v":0},{"$f":"'Net Worth'!BP44","v":0},{"$f":"'Net Worth'!BP45","v":0},{"$f":"'Net Worth'!BS42","v":0},{"$f":"'Net Worth'!BS43","v":0},{"$f":"'Net Worth'!BS44","v":0},{"$f":"'Net Worth'!BS45","v":0},{"$f":"'Net Worth'!BP3","v":0},{"$f":"'Net Worth'!BP4","v":0}]
[{"$f":"VLOOKUP(MONTH('Net Worth'!BU1),Months,2,0)","v":"Oct"},{"$f":"'Net Worth'!BY49","v":0},{"$f":"'Net Worth'!BV47","v":0},{"$f":"'Net Worth'!BY47","v":0},{"$f":"'Net Worth'!BV42","v":0},{"$f":"'Net Worth'!BV43","v":0},{"$f":"'Net Worth'!BV44","v":0},{"$f":"'Net Worth'!BV45","v":0},{"$f":"'Net Worth'!BY42","v":0},{"$f":"'Net Worth'!BY43","v":0},{"$f":"'Net Worth'!BY44","v":0},{"$f":"'Net Worth'!BY45","v":0},{"$f":"'Net Worth'!BV3","v":0},{"$f":"'Net Worth'!BV4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month Lookup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Jan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Feb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Mar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Apr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"May"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Jun"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Jul"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Aug"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Sep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Oct"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Nov"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dec"]