{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Dashboard","DailyBalance","DailyChange","InvestmentOptions"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"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":"Dashboard","index":0,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"401K Balance",500000.01,null,null,"Message Center"]
[null,null,null,null,null,null,null,"Task Complete!"]
[null,null,null,null,null,null,null,"Logging out of DMBA"]
[null,null,null,null,null,null,null,"All Done"]
[null,null,null,null,null,null,null,"Pulling 401K balance for: 4/12/2015 (0 Days to go)"]
[null,null,null,null,null,null,null,"Pulling 401K balance for: 4/11/2015 (1 Days to go)"]
[null,null,null,null,null,null,null,"Pulling 401K balance for: 4/10/2015 (2 Days to go)"]
[null,null,"Change In Value (2 weeks)"]
[null,null,"2015-04-12",0]
[null,null,"2015-04-11",0]
[null,null,"2015-04-10",122.1]
[null,null,"2015-04-09",85.35]
[null,null,"2015-04-08",109.96]
[null,null,"2015-04-07",640.55999999999995]
[null,null,"2015-04-06",171.14]
[null,null,"2015-04-05",0]
[null,null,"2015-04-04",0]
[null,null,"2015-04-03",0]
[null,null,"2015-04-02",69.900000000000006]
[null,null,"2015-04-01",-60.64]
[null,null,"2015-03-31",-161.57]
[null,null,"2015-03-30",239.93]
[null,null,"2015-03-29",0]

{"sheet":"DailyBalance","index":1,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Date",null,"Balance",null,"VMRXX","VFSIX","PTTRX","VIPIX","PHIYX","MLPOX","VIIIX","GGOIX","SVUIX","DFSVX","TCMSX","BIIEX","WBIIX"]
["2015-03-24",null,{"$f":"SUM(E2:Q2)","v":479522.99},null,123456.78,100,200,76543.210000000006,800,9000,234000,25000,10000,400,1,10,12]
["2015-03-25",null,479651.99,null,{"$f":"E2+(RANDBETWEEN(-25,45))","v":123465.78},{"$f":"F2+(RANDBETWEEN(-2,5))","v":105},{"$f":"G2+(RANDBETWEEN(-5,5))","v":202},{"$f":"H2+(RANDBETWEEN(-2.5,4.5))","v":76546.210000000006},{"$f":"I2+(RANDBETWEEN(-1,3))","v":802},{"$f":"J2+(RANDBETWEEN(-12,15))","v":8989},{"$f":"K2+(RANDBETWEEN(-125,245))","v":234100},{"$f":"L2+(RANDBETWEEN(-25,45))","v":24995},{"$f":"M2+(RANDBETWEEN(-2,45))","v":10013},{"$f":"N2+(RANDBETWEEN(-2,14))","v":413},{"$f":"O2+(RANDBETWEEN(-2,5))","v":3},{"$f":"P2+(RANDBETWEEN(-5,5))","v":6},{"$f":"Q2+(RANDBETWEEN(-2,3))","v":12}]
["2015-03-26",null,479787.99,null,{"$f":"E3+(RANDBETWEEN(-25,45))","v":123505.78},{"$f":"F3+(RANDBETWEEN(-2,5))","v":109},{"$f":"G3+(RANDBETWEEN(-5,5))","v":207},{"$f":"H3+(RANDBETWEEN(-2.5,4.5))","v":76550.210000000006},{"$f":"I3+(RANDBETWEEN(-1,3))","v":801},{"$f":"J3+(RANDBETWEEN(-12,15))","v":8981},{"$f":"K3+(RANDBETWEEN(-125,245))","v":234188},{"$f":"L3+(RANDBETWEEN(-25,45))","v":25000},{"$f":"M3+(RANDBETWEEN(-2,45))","v":10015},{"$f":"N3+(RANDBETWEEN(-2,14))","v":414},{"$f":"O3+(RANDBETWEEN(-2,5))","v":1},{"$f":"P3+(RANDBETWEEN(-5,5))","v":2},{"$f":"Q3+(RANDBETWEEN(-2,3))","v":14}]
["2015-03-27",null,480042.99,null,123544.78,112,209,76548.210000000006,803,8992,234360,24989,10041,427,5,-1,13]
["2015-03-28",null,480614.99,null,123562.78,115,207,76549.210000000006,806,8993,234329,24974,10080,441,500,{"$f":"P5+(RANDBETWEEN(-5,55))","v":42},16]
["2015-03-29",null,480631.99,null,123596.78,120,207,76552.210000000006,809,9003,234221,24993,10116,449,503,46,16]
["2015-03-30",null,480605.99,null,123610.78,121,205,76552.210000000006,810,9018,234131,24986,10149,455,506,46,16]
["2015-03-31",null,480881.99,null,123654.78,125,208,76556.210000000006,811,9030,234280,25011,10169,468,504,48,17]
["2015-04-01",null,481043.99,null,123671.78,129,203,76556.210000000006,810,9038,234359,25053,10184,468,502,50,20]
["2015-04-02",null,481191.99,null,123681.78,133,199,76556.210000000006,810,9034,234471,25036,10222,477,505,47,20]
["2015-04-03",null,481296.99,null,123688.78,132,198,76555.210000000006,809,9030,234537,25037,10253,486,508,44,19]
["2015-04-04",null,481505.99,null,123721.78,131,196,76553.210000000006,809,9022,234671,25057,10269,500,512,45,19]
["2015-04-05",null,481514.99,null,123715.78,{"$f":"F13+(RANDBETWEEN(-2,85))","v":189},192,76551.210000000006,808,9029,234600,25067,10273,509,513,46,22]
["2015-04-06",null,481572.99,null,123727.78,188,190,76553.210000000006,809,9018,234594,25102,10292,510,516,49,24]
["2015-04-07",null,482167.99,null,123712.78,192,189,76552.210000000006,1500,9026,234469,25091,10320,518,520,54,24]
["2015-04-08",null,482180.99,null,123745.78,195,188,76551.210000000006,1501,9040,234368,25117,10340,531,525,54,25]
["2015-04-09",null,482195.99,null,123728.78,199,186,76554.210000000006,1501,9035,234371,25120,10343,544,528,59,27]
["2015-04-10",null,482298.99,null,123716.78,197,190,76558.210000000006,1503,9044,234424,25152,10352,543,528,62,29]
["2015-04-11",null,482180.99,null,123697.78,199,194,76556.210000000006,1506,9036,234341,25127,10353,552,533,57,29]
["2015-04-12",null,482141.99,null,123713.78,202,199,76560.210000000006,1509,9024,234217,25147,10386,559,536,57,32]

{"sheet":"DailyChange","index":2,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Date","Balance",null,"VMRXX","VFSIX","PTTRX","VIPIX","PHIYX","MLPOX","VIIIX","GGOIX","SVUIX","DFSVX","TCMSX","BIIEX","WBIIX"]
[{"$f":"IF(DailyBalance!A2>0,DailyBalance!A2,\"\")","v":"2015-03-24"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(DailyBalance!A3>0,DailyBalance!A3,\"\")","v":"2015-03-25"},{"$f":"DailyBalance!C3-DailyBalance!C2","v":129},null,{"$f":"DailyBalance!E3-DailyBalance!E2","v":9},{"$f":"DailyBalance!F3-DailyBalance!F2","v":5},{"$f":"DailyBalance!G3-DailyBalance!G2","v":2},{"$f":"DailyBalance!H3-DailyBalance!H2","v":3},{"$f":"DailyBalance!I3-DailyBalance!I2","v":2},{"$f":"DailyBalance!J3-DailyBalance!J2","v":-11},{"$f":"DailyBalance!K3-DailyBalance!K2","v":100},{"$f":"DailyBalance!L3-DailyBalance!L2","v":-5},{"$f":"DailyBalance!M3-DailyBalance!M2","v":13},{"$f":"DailyBalance!N3-DailyBalance!N2","v":13},{"$f":"DailyBalance!O3-DailyBalance!O2","v":2},{"$f":"DailyBalance!P3-DailyBalance!P2","v":-4},{"$f":"DailyBalance!Q3-DailyBalance!Q2","v":0}]
[{"$f":"IF(DailyBalance!A4>0,DailyBalance!A4,\"\")","v":"2015-03-26"},{"$f":"DailyBalance!C4-DailyBalance!C3","v":136},null,{"$f":"DailyBalance!E4-DailyBalance!E3","v":40},{"$f":"DailyBalance!F4-DailyBalance!F3","v":4},{"$f":"DailyBalance!G4-DailyBalance!G3","v":5},{"$f":"DailyBalance!H4-DailyBalance!H3","v":4},{"$f":"DailyBalance!I4-DailyBalance!I3","v":-1},{"$f":"DailyBalance!J4-DailyBalance!J3","v":-8},{"$f":"DailyBalance!K4-DailyBalance!K3","v":88},{"$f":"DailyBalance!L4-DailyBalance!L3","v":5},{"$f":"DailyBalance!M4-DailyBalance!M3","v":2},{"$f":"DailyBalance!N4-DailyBalance!N3","v":1},{"$f":"DailyBalance!O4-DailyBalance!O3","v":-2},{"$f":"DailyBalance!P4-DailyBalance!P3","v":-4},{"$f":"DailyBalance!Q4-DailyBalance!Q3","v":2}]
[{"$f":"IF(DailyBalance!A5>0,DailyBalance!A5,\"\")","v":"2015-03-27"},{"$f":"DailyBalance!C5-DailyBalance!C4","v":255},null,{"$f":"DailyBalance!E5-DailyBalance!E4","v":39},{"$f":"DailyBalance!F5-DailyBalance!F4","v":3},{"$f":"DailyBalance!G5-DailyBalance!G4","v":2},{"$f":"DailyBalance!H5-DailyBalance!H4","v":-2},{"$f":"DailyBalance!I5-DailyBalance!I4","v":2},{"$f":"DailyBalance!J5-DailyBalance!J4","v":11},{"$f":"DailyBalance!K5-DailyBalance!K4","v":172},{"$f":"DailyBalance!L5-DailyBalance!L4","v":-11},{"$f":"DailyBalance!M5-DailyBalance!M4","v":26},{"$f":"DailyBalance!N5-DailyBalance!N4","v":13},{"$f":"DailyBalance!O5-DailyBalance!O4","v":4},{"$f":"DailyBalance!P5-DailyBalance!P4","v":-3},{"$f":"DailyBalance!Q5-DailyBalance!Q4","v":-1}]
[{"$f":"IF(DailyBalance!A6>0,DailyBalance!A6,\"\")","v":"2015-03-28"},{"$f":"DailyBalance!C6-DailyBalance!C5","v":572},null,{"$f":"DailyBalance!E6-DailyBalance!E5","v":18},{"$f":"DailyBalance!F6-DailyBalance!F5","v":3},{"$f":"DailyBalance!G6-DailyBalance!G5","v":-2},{"$f":"DailyBalance!H6-DailyBalance!H5","v":1},{"$f":"DailyBalance!I6-DailyBalance!I5","v":3},{"$f":"DailyBalance!J6-DailyBalance!J5","v":1},{"$f":"DailyBalance!K6-DailyBalance!K5","v":-31},{"$f":"DailyBalance!L6-DailyBalance!L5","v":-15},{"$f":"DailyBalance!M6-DailyBalance!M5","v":39},{"$f":"DailyBalance!N6-DailyBalance!N5","v":14},{"$f":"DailyBalance!O6-DailyBalance!O5","v":495},{"$f":"DailyBalance!P6-DailyBalance!P5","v":43},{"$f":"DailyBalance!Q6-DailyBalance!Q5","v":3}]
[{"$f":"IF(DailyBalance!A7>0,DailyBalance!A7,\"\")","v":"2015-03-29"},{"$f":"DailyBalance!C7-DailyBalance!C6","v":17},null,{"$f":"DailyBalance!E7-DailyBalance!E6","v":34},{"$f":"DailyBalance!F7-DailyBalance!F6","v":5},{"$f":"DailyBalance!G7-DailyBalance!G6","v":0},{"$f":"DailyBalance!H7-DailyBalance!H6","v":3},{"$f":"DailyBalance!I7-DailyBalance!I6","v":3},{"$f":"DailyBalance!J7-DailyBalance!J6","v":10},{"$f":"DailyBalance!K7-DailyBalance!K6","v":-108},{"$f":"DailyBalance!L7-DailyBalance!L6","v":19},{"$f":"DailyBalance!M7-DailyBalance!M6","v":36},{"$f":"DailyBalance!N7-DailyBalance!N6","v":8},{"$f":"DailyBalance!O7-DailyBalance!O6","v":3},{"$f":"DailyBalance!P7-DailyBalance!P6","v":4},{"$f":"DailyBalance!Q7-DailyBalance!Q6","v":0}]
[{"$f":"IF(DailyBalance!A8>0,DailyBalance!A8,\"\")","v":"2015-03-30"},{"$f":"DailyBalance!C8-DailyBalance!C7","v":-26},null,{"$f":"DailyBalance!E8-DailyBalance!E7","v":14},{"$f":"DailyBalance!F8-DailyBalance!F7","v":1},{"$f":"DailyBalance!G8-DailyBalance!G7","v":-2},{"$f":"DailyBalance!H8-DailyBalance!H7","v":0},{"$f":"DailyBalance!I8-DailyBalance!I7","v":1},{"$f":"DailyBalance!J8-DailyBalance!J7","v":15},{"$f":"DailyBalance!K8-DailyBalance!K7","v":-90},{"$f":"DailyBalance!L8-DailyBalance!L7","v":-7},{"$f":"DailyBalance!M8-DailyBalance!M7","v":33},{"$f":"DailyBalance!N8-DailyBalance!N7","v":6},{"$f":"DailyBalance!O8-DailyBalance!O7","v":3},{"$f":"DailyBalance!P8-DailyBalance!P7","v":0},{"$f":"DailyBalance!Q8-DailyBalance!Q7","v":0}]
[{"$f":"IF(DailyBalance!A9>0,DailyBalance!A9,\"\")","v":"2015-03-31"},{"$f":"DailyBalance!C9-DailyBalance!C8","v":276},null,{"$f":"DailyBalance!E9-DailyBalance!E8","v":44},{"$f":"DailyBalance!F9-DailyBalance!F8","v":4},{"$f":"DailyBalance!G9-DailyBalance!G8","v":3},{"$f":"DailyBalance!H9-DailyBalance!H8","v":4},{"$f":"DailyBalance!I9-DailyBalance!I8","v":1},{"$f":"DailyBalance!J9-DailyBalance!J8","v":12},{"$f":"DailyBalance!K9-DailyBalance!K8","v":149},{"$f":"DailyBalance!L9-DailyBalance!L8","v":25},{"$f":"DailyBalance!M9-DailyBalance!M8","v":20},{"$f":"DailyBalance!N9-DailyBalance!N8","v":13},{"$f":"DailyBalance!O9-DailyBalance!O8","v":-2},{"$f":"DailyBalance!P9-DailyBalance!P8","v":2},{"$f":"DailyBalance!Q9-DailyBalance!Q8","v":1}]
[{"$f":"IF(DailyBalance!A10>0,DailyBalance!A10,\"\")","v":"2015-04-01"},{"$f":"DailyBalance!C10-DailyBalance!C9","v":162},null,{"$f":"DailyBalance!E10-DailyBalance!E9","v":17},{"$f":"DailyBalance!F10-DailyBalance!F9","v":4},{"$f":"DailyBalance!G10-DailyBalance!G9","v":-5},{"$f":"DailyBalance!H10-DailyBalance!H9","v":0},{"$f":"DailyBalance!I10-DailyBalance!I9","v":-1},{"$f":"DailyBalance!J10-DailyBalance!J9","v":8},{"$f":"DailyBalance!K10-DailyBalance!K9","v":79},{"$f":"DailyBalance!L10-DailyBalance!L9","v":42},{"$f":"DailyBalance!M10-DailyBalance!M9","v":15},{"$f":"DailyBalance!N10-DailyBalance!N9","v":0},{"$f":"DailyBalance!O10-DailyBalance!O9","v":-2},{"$f":"DailyBalance!P10-DailyBalance!P9","v":2},{"$f":"DailyBalance!Q10-DailyBalance!Q9","v":3}]
[{"$f":"IF(DailyBalance!A11>0,DailyBalance!A11,\"\")","v":"2015-04-02"},{"$f":"DailyBalance!C11-DailyBalance!C10","v":148},null,{"$f":"DailyBalance!E11-DailyBalance!E10","v":10},{"$f":"DailyBalance!F11-DailyBalance!F10","v":4},{"$f":"DailyBalance!G11-DailyBalance!G10","v":-4},{"$f":"DailyBalance!H11-DailyBalance!H10","v":0},{"$f":"DailyBalance!I11-DailyBalance!I10","v":0},{"$f":"DailyBalance!J11-DailyBalance!J10","v":-4},{"$f":"DailyBalance!K11-DailyBalance!K10","v":112},{"$f":"DailyBalance!L11-DailyBalance!L10","v":-17},{"$f":"DailyBalance!M11-DailyBalance!M10","v":38},{"$f":"DailyBalance!N11-DailyBalance!N10","v":9},{"$f":"DailyBalance!O11-DailyBalance!O10","v":3},{"$f":"DailyBalance!P11-DailyBalance!P10","v":-3},{"$f":"DailyBalance!Q11-DailyBalance!Q10","v":0}]
[{"$f":"IF(DailyBalance!A12>0,DailyBalance!A12,\"\")","v":"2015-04-03"},{"$f":"DailyBalance!C12-DailyBalance!C11","v":105},null,{"$f":"DailyBalance!E12-DailyBalance!E11","v":7},{"$f":"DailyBalance!F12-DailyBalance!F11","v":-1},{"$f":"DailyBalance!G12-DailyBalance!G11","v":-1},{"$f":"DailyBalance!H12-DailyBalance!H11","v":-1},{"$f":"DailyBalance!I12-DailyBalance!I11","v":-1},{"$f":"DailyBalance!J12-DailyBalance!J11","v":-4},{"$f":"DailyBalance!K12-DailyBalance!K11","v":66},{"$f":"DailyBalance!L12-DailyBalance!L11","v":1},{"$f":"DailyBalance!M12-DailyBalance!M11","v":31},{"$f":"DailyBalance!N12-DailyBalance!N11","v":9},{"$f":"DailyBalance!O12-DailyBalance!O11","v":3},{"$f":"DailyBalance!P12-DailyBalance!P11","v":-3},{"$f":"DailyBalance!Q12-DailyBalance!Q11","v":-1}]
[{"$f":"IF(DailyBalance!A13>0,DailyBalance!A13,\"\")","v":"2015-04-04"},{"$f":"DailyBalance!C13-DailyBalance!C12","v":209},null,{"$f":"DailyBalance!E13-DailyBalance!E12","v":33},{"$f":"DailyBalance!F13-DailyBalance!F12","v":-1},{"$f":"DailyBalance!G13-DailyBalance!G12","v":-2},{"$f":"DailyBalance!H13-DailyBalance!H12","v":-2},{"$f":"DailyBalance!I13-DailyBalance!I12","v":0},{"$f":"DailyBalance!J13-DailyBalance!J12","v":-8},{"$f":"DailyBalance!K13-DailyBalance!K12","v":134},{"$f":"DailyBalance!L13-DailyBalance!L12","v":20},{"$f":"DailyBalance!M13-DailyBalance!M12","v":16},{"$f":"DailyBalance!N13-DailyBalance!N12","v":14},{"$f":"DailyBalance!O13-DailyBalance!O12","v":4},{"$f":"DailyBalance!P13-DailyBalance!P12","v":1},{"$f":"DailyBalance!Q13-DailyBalance!Q12","v":0}]
[{"$f":"IF(DailyBalance!A14>0,DailyBalance!A14,\"\")","v":"2015-04-05"},{"$f":"DailyBalance!C14-DailyBalance!C13","v":9},null,{"$f":"DailyBalance!E14-DailyBalance!E13","v":-6},{"$f":"DailyBalance!F14-DailyBalance!F13","v":58},{"$f":"DailyBalance!G14-DailyBalance!G13","v":-4},{"$f":"DailyBalance!H14-DailyBalance!H13","v":-2},{"$f":"DailyBalance!I14-DailyBalance!I13","v":-1},{"$f":"DailyBalance!J14-DailyBalance!J13","v":7},{"$f":"DailyBalance!K14-DailyBalance!K13","v":-71},{"$f":"DailyBalance!L14-DailyBalance!L13","v":10},{"$f":"DailyBalance!M14-DailyBalance!M13","v":4},{"$f":"DailyBalance!N14-DailyBalance!N13","v":9},{"$f":"DailyBalance!O14-DailyBalance!O13","v":1},{"$f":"DailyBalance!P14-DailyBalance!P13","v":1},{"$f":"DailyBalance!Q14-DailyBalance!Q13","v":3}]
[{"$f":"IF(DailyBalance!A15>0,DailyBalance!A15,\"\")","v":"2015-04-06"},{"$f":"DailyBalance!C15-DailyBalance!C14","v":58},null,{"$f":"DailyBalance!E15-DailyBalance!E14","v":12},{"$f":"DailyBalance!F15-DailyBalance!F14","v":-1},{"$f":"DailyBalance!G15-DailyBalance!G14","v":-2},{"$f":"DailyBalance!H15-DailyBalance!H14","v":2},{"$f":"DailyBalance!I15-DailyBalance!I14","v":1},{"$f":"DailyBalance!J15-DailyBalance!J14","v":-11},{"$f":"DailyBalance!K15-DailyBalance!K14","v":-6},{"$f":"DailyBalance!L15-DailyBalance!L14","v":35},{"$f":"DailyBalance!M15-DailyBalance!M14","v":19},{"$f":"DailyBalance!N15-DailyBalance!N14","v":1},{"$f":"DailyBalance!O15-DailyBalance!O14","v":3},{"$f":"DailyBalance!P15-DailyBalance!P14","v":3},{"$f":"DailyBalance!Q15-DailyBalance!Q14","v":2}]
[{"$f":"IF(DailyBalance!A16>0,DailyBalance!A16,\"\")","v":"2015-04-07"},{"$f":"DailyBalance!C16-DailyBalance!C15","v":595},null,{"$f":"DailyBalance!E16-DailyBalance!E15","v":-15},{"$f":"DailyBalance!F16-DailyBalance!F15","v":4},{"$f":"DailyBalance!G16-DailyBalance!G15","v":-1},{"$f":"DailyBalance!H16-DailyBalance!H15","v":-1},{"$f":"DailyBalance!I16-DailyBalance!I15","v":691},{"$f":"DailyBalance!J16-DailyBalance!J15","v":8},{"$f":"DailyBalance!K16-DailyBalance!K15","v":-125},{"$f":"DailyBalance!L16-DailyBalance!L15","v":-11},{"$f":"DailyBalance!M16-DailyBalance!M15","v":28},{"$f":"DailyBalance!N16-DailyBalance!N15","v":8},{"$f":"DailyBalance!O16-DailyBalance!O15","v":4},{"$f":"DailyBalance!P16-DailyBalance!P15","v":5},{"$f":"DailyBalance!Q16-DailyBalance!Q15","v":0}]
[{"$f":"IF(DailyBalance!A17>0,DailyBalance!A17,\"\")","v":"2015-04-08"},{"$f":"DailyBalance!C17-DailyBalance!C16","v":13},null,{"$f":"DailyBalance!E17-DailyBalance!E16","v":33},{"$f":"DailyBalance!F17-DailyBalance!F16","v":3},{"$f":"DailyBalance!G17-DailyBalance!G16","v":-1},{"$f":"DailyBalance!H17-DailyBalance!H16","v":-1},{"$f":"DailyBalance!I17-DailyBalance!I16","v":1},{"$f":"DailyBalance!J17-DailyBalance!J16","v":14},{"$f":"DailyBalance!K17-DailyBalance!K16","v":-101},{"$f":"DailyBalance!L17-DailyBalance!L16","v":26},{"$f":"DailyBalance!M17-DailyBalance!M16","v":20},{"$f":"DailyBalance!N17-DailyBalance!N16","v":13},{"$f":"DailyBalance!O17-DailyBalance!O16","v":5},{"$f":"DailyBalance!P17-DailyBalance!P16","v":0},{"$f":"DailyBalance!Q17-DailyBalance!Q16","v":1}]
[{"$f":"IF(DailyBalance!A18>0,DailyBalance!A18,\"\")","v":"2015-04-09"},{"$f":"DailyBalance!C18-DailyBalance!C17","v":15},null,{"$f":"DailyBalance!E18-DailyBalance!E17","v":-17},{"$f":"DailyBalance!F18-DailyBalance!F17","v":4},{"$f":"DailyBalance!G18-DailyBalance!G17","v":-2},{"$f":"DailyBalance!H18-DailyBalance!H17","v":3},{"$f":"DailyBalance!I18-DailyBalance!I17","v":0},{"$f":"DailyBalance!J18-DailyBalance!J17","v":-5},{"$f":"DailyBalance!K18-DailyBalance!K17","v":3},{"$f":"DailyBalance!L18-DailyBalance!L17","v":3},{"$f":"DailyBalance!M18-DailyBalance!M17","v":3},{"$f":"DailyBalance!N18-DailyBalance!N17","v":13},{"$f":"DailyBalance!O18-DailyBalance!O17","v":3},{"$f":"DailyBalance!P18-DailyBalance!P17","v":5},{"$f":"DailyBalance!Q18-DailyBalance!Q17","v":2}]
[{"$f":"IF(DailyBalance!A19>0,DailyBalance!A19,\"\")","v":"2015-04-10"},{"$f":"DailyBalance!C19-DailyBalance!C18","v":103},null,{"$f":"DailyBalance!E19-DailyBalance!E18","v":-12},{"$f":"DailyBalance!F19-DailyBalance!F18","v":-2},{"$f":"DailyBalance!G19-DailyBalance!G18","v":4},{"$f":"DailyBalance!H19-DailyBalance!H18","v":4},{"$f":"DailyBalance!I19-DailyBalance!I18","v":2},{"$f":"DailyBalance!J19-DailyBalance!J18","v":9},{"$f":"DailyBalance!K19-DailyBalance!K18","v":53},{"$f":"DailyBalance!L19-DailyBalance!L18","v":32},{"$f":"DailyBalance!M19-DailyBalance!M18","v":9},{"$f":"DailyBalance!N19-DailyBalance!N18","v":-1},{"$f":"DailyBalance!O19-DailyBalance!O18","v":0},{"$f":"DailyBalance!P19-DailyBalance!P18","v":3},{"$f":"DailyBalance!Q19-DailyBalance!Q18","v":2}]
[{"$f":"IF(DailyBalance!A20>0,DailyBalance!A20,\"\")","v":"2015-04-11"},{"$f":"DailyBalance!C20-DailyBalance!C19","v":-118},null,{"$f":"DailyBalance!E20-DailyBalance!E19","v":-19},{"$f":"DailyBalance!F20-DailyBalance!F19","v":2},{"$f":"DailyBalance!G20-DailyBalance!G19","v":4},{"$f":"DailyBalance!H20-DailyBalance!H19","v":-2},{"$f":"DailyBalance!I20-DailyBalance!I19","v":3},{"$f":"DailyBalance!J20-DailyBalance!J19","v":-8},{"$f":"DailyBalance!K20-DailyBalance!K19","v":-83},{"$f":"DailyBalance!L20-DailyBalance!L19","v":-25},{"$f":"DailyBalance!M20-DailyBalance!M19","v":1},{"$f":"DailyBalance!N20-DailyBalance!N19","v":9},{"$f":"DailyBalance!O20-DailyBalance!O19","v":5},{"$f":"DailyBalance!P20-DailyBalance!P19","v":-5},{"$f":"DailyBalance!Q20-DailyBalance!Q19","v":0}]
[{"$f":"IF(DailyBalance!A21>0,DailyBalance!A21,\"\")","v":"2015-04-12"},{"$f":"DailyBalance!C21-DailyBalance!C20","v":-39},null,{"$f":"DailyBalance!E21-DailyBalance!E20","v":16},{"$f":"DailyBalance!F21-DailyBalance!F20","v":3},{"$f":"DailyBalance!G21-DailyBalance!G20","v":5},{"$f":"DailyBalance!H21-DailyBalance!H20","v":4},{"$f":"DailyBalance!I21-DailyBalance!I20","v":3},{"$f":"DailyBalance!J21-DailyBalance!J20","v":-12},{"$f":"DailyBalance!K21-DailyBalance!K20","v":-124},{"$f":"DailyBalance!L21-DailyBalance!L20","v":20},{"$f":"DailyBalance!M21-DailyBalance!M20","v":33},{"$f":"DailyBalance!N21-DailyBalance!N20","v":7},{"$f":"DailyBalance!O21-DailyBalance!O20","v":3},{"$f":"DailyBalance!P21-DailyBalance!P20","v":0},{"$f":"DailyBalance!Q21-DailyBalance!Q20","v":3}]

{"sheet":"InvestmentOptions","index":3,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Investment Name","Asset Class","Ticker"]
["Vanguard Prime Money Market Instl","Money Market Funds","VMRXX"]
["Vanguard Short-Term Investment-Grade I","Bond Funds","VFSIX"]
["PIMCO Total Return Instl","Bond Funds","PTTRX"]
["Vanguard Inflation-Protected Secs I","Bond Funds","VIPIX"]
["PIMCO High Yield Instl","Bond Funds","PHIYX"]
["Oppenheimer SteelPath MLP Alpha Y","Speciality","MLPOX"]
["Vanguard Institutional Index Instl Pl","Large Cap Funds","VIIIX"]
["Goldman Sachs Growth Opportunities Instl","Mid Cap Funds","GGOIX"]
["Guggenheim Mid Cap Value Inst","Small Cap Funds","SVUIX"]
["DFA US Small Cap Value I","Small Cap Funds","DFSVX"]
["TCM Small Cap Growth","Small Cap Funds","TCMSX"]
["Brandes International Equity I","International Funds","BIIEX"]
["William Blair Instl International Gr","International Funds","WBIIX"]