ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAV
1
 Month PC net worth Invested Portfoliogrowth ($)growth (%)Interest rate Crossover Total Income  Principal mortgage Other Capex Total Capex Total Opex Opex - principal Total Spending  Total Savings Savings -Capex Savings rateSavings rate -capex
Trends (rolling 12 months)
2
April 2019 $ 10,000.00 $ 5,000.00 #REF!#REF!0.05 $ 20.83 $ - #REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!Avg savings rate#DIV/0!
3
May 2019 $ 20,000.00 $ 10,000.00 $ 5,000.00 100.00%0.05 $ 41.67 #N/A#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
Avg % of spending covered
#DIV/0!
4
June 2019 $ 30,000.00 $ 15,000.00 $ 5,000.00 50.00%0.05 $ 62.50 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/AAvg net income per month#DIV/0!
5
July 2019 $ 40,000.00 $ 20,000.00 $ 5,000.00 33.33%0.05 $ 83.33 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
Avg opex - principal per month
#DIV/0!
6
August 2019 $ 50,000.00 $ 25,000.00 $ 5,000.00 25.00%0.05 $ 104.17 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/AAvg income per month#DIV/0!
7
September 2019 $ 60,000.00 $ 30,000.00 $ 5,000.00 20.00%0.05 $ 125.00 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/AFI number#DIV/0!
8
October 2019 $ 70,000.00 $ 35,000.00 $ 5,000.00 16.67%0.05 $ 145.83 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
9
November 2019 $ 80,000.00 $ 40,000.00 $ 5,000.00 14.29%0.05 $ 166.67 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
10
December 2019 $ 90,000.00 $ 45,000.00 $ 5,000.00 12.50%0.05 $ 187.50 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
11
January 2020 $ 100,000.00 $ 50,000.00 $ 5,000.00 11.11%0.05 $ 208.33 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
12
February 2020 $ 110,000.00 $ 55,000.00 $ 5,000.00 10.00%0.05 $ 229.17 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
13
March 2020 $ 120,000.00 $ 60,000.00 $ 5,000.00 9.09%0.05 $ 250.00 #N/A $ (636.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
14
April 2020 $ 130,000.00 $ 65,000.00 $ 5,000.00 8.33%0.05 $ 270.83 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
15
May 2020 $ 140,000.00 $ 70,000.00 $ 5,000.00 7.69%0.05 $ 291.67 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
16
June 2020 $ 150,000.00 $ 75,000.00 $ 5,000.00 7.14%0.05 $ 312.50 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
17
July 2020 $ 160,000.00 $ 80,000.00 $ 5,000.00 6.67%0.05 $ 333.33 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
18
August 2020 $ 170,000.00 $ 85,000.00 $ 5,000.00 6.25%0.05 $ 354.17 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
19
September 2020 $ 180,000.00 $ 90,000.00 $ 5,000.00 5.88%0.05 $ 375.00 #N/A $ (740.00)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
20
October 2020 $ 190,000.00 $ 95,000.00 $ 5,000.00 5.56%0.05 $ 395.83 #N/A $ (783.33)#REF!#REF!#REF!#REF!#REF!#N/A#N/A#N/A#N/A
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
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