Finances

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL
1	End of Month	Dec '19	Nov '19	Oct '19	Sep '19	Aug '19	Jul '19	Jun '19	May '19	Apr '19	Mar '19	Feb '19	Jan '19	Dec '18	Nov '18	Oct '18	Sep '18	Aug '18	Jul '18	Jun '18	May '18	Apr '18	Mar '18	Feb '18	Jan '18	Dec '17	Nov '17	Oct '17	Sep '17	Aug '17	Jul '17	Jun '17	May '17	Apr '17	Mar '17	Feb '17	Jan '17	Dec '16
2
3	Total Net Worth							79,900	77,500	75,100	72,700	70,300	67,900	65,500	63,100	60,700	58,300	55,900	53,500	51,100	48,700	46,300	43,900	41,500	39,100	36,700	34,800	32,900	31,000	29,100	27,200	25,300	23,400	21,500	19,600	17,700	15,800	13,900
4	Change from previous month							3.10%	3.20%	3.30%	3.41%	3.53%	3.66%	3.80%	3.95%	4.12%	4.29%	4.49%	4.70%	4.93%	5.18%	5.47%	5.78%	6.14%	6.54%	5.46%	5.78%	6.13%	6.53%	6.99%	7.51%	8.12%	8.84%	9.69%	10.73%	12.03%	13.67%	#DIV/0!
5	Change from previous year													78.47%												164.03%												#DIV/0!
6	Assets
7	Checking							2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000
8	Emergency Fund							10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000	10,000
9	Goal Savings							6,200	6,000	5,800	5,600	5,400	5,200	5,000	4,800	4,600	4,400	4,200	4,000	3,800	3,600	3,400	3,200	3,000	2,800	2,600	2,400	2,200	2,000	1,800	1,600	1,400	1,200	1,000	800	600	400	200
10	Total Liquid Assets							18,200	18,000	17,800	17,600	17,400	17,200	17,000	16,800	16,600	16,400	16,200	16,000	15,800	15,600	15,400	15,200	15,000	14,800	14,600	14,400	14,200	14,000	13,800	13,600	13,400	13,200	13,000	12,800	12,600	12,400	12,200
11
12	House							100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000
13	Total Hard Assets							100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000	100,000
14
15
16	401k							31,000	30,000	29,000	28,000	27,000	26,000	25,000	24,000	23,000	22,000	21,000	20,000	19,000	18,000	17,000	16,000	15,000	14,000	13,000	12,000	11,000	10,000	9,000	8,000	7,000	6,000	5,000	4,000	3,000	2,000	1,000
17	Roth IRA							15,500	15,000	14,500	14,000	13,500	13,000	12,500	12,000	11,500	11,000	10,500	10,000	9,500	9,000	8,500	8,000	7,500	7,000	6,500	6,000	5,500	5,000	4,500	4,000	3,500	3,000	2,500	2,000	1,500	1,000	500
18	HSA							6,200	6,000	5,800	5,600	5,400	5,200	5,000	4,800	4,600	4,400	4,200	4,000	3,800	3,600	3,400	3,200	3,000	2,800	2,600	2,400	2,200	2,000	1,800	1,600	1,400	1,200	1,000	800	600	400	200
19	Total Retirement Assets							52,700	51,000	49,300	47,600	45,900	44,200	42,500	40,800	39,100	37,400	35,700	34,000	32,300	30,600	28,900	27,200	25,500	23,800	22,100	20,400	18,700	17,000	15,300	13,600	11,900	10,200	8,500	6,800	5,100	3,400	1,700
20
21	Total Assets							70,900	69,000	67,100	65,200	63,300	61,400	59,500	57,600	55,700	53,800	51,900	50,000	48,100	46,200	44,300	42,400	40,500	38,600	36,700	34,800	32,900	31,000	29,100	27,200	25,300	23,400	21,500	19,600	17,700	15,800	13,900
22	With house							170,900	169,000	167,100	165,200	163,300	161,400	159,500	157,600	155,700	153,800	151,900	150,000	148,100	146,200	144,300	142,400	140,500	138,600	136,700
23
24	Liabilities
25	Mortgage 1							-91000	-91500	-92000	-92500	-93000	-93500	-94000	-94500	-95000	-95500	-96000	-96500	-97000	-97500	-98000	-98500	-99000	-99500	-100000
26	Total Liabilities							-91000	-91500	-92000	-92500	-93000	-93500	-94000	-94500	-95000	-95500	-96000	-96500	-97000	-97500	-98000	-98500	-99000	-99500	-100000
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