Spreadsheet: 722995d1615473852-previously-valid-formulas-become-invalid-as-entry-is-made-entry-problem
Sheet: Withdraw from Investment Acc.

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | prin
 |  | Withdraw |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1059 includes your principal/interest, homeowners insurance (estimated at $75/month), and taxes (estimated at $158) |  | 1059
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ins | 75 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | rate: Intereast rate/number of payments per year
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | pmt" mrtage payment per month
 |  | Year
 |  | Month | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
 |  | Net Worth
 |  | Total Withdrawl
 |  | % Withdrawal
 |  | Withdraw Catagories
 | A
 | B
 | C
 | D | Purchase D
 | E
 | F
 | A
 |  |  | Decision | Year | Month | Withdrawal Amount
 | Y | 1 | y | 2021 | 1 | 5001 | Y | N | n | n | n | n | n
 | Y | 2 | y | 2022 | 2 | 5002 | Y | N | n | n | n | n | n
 | Y | 3 | y | 2023 | 3 | 5003 | Y | N | n | n | n | n | n
 | Y | 4 | y | 2024 | 4 | 5004 | Y | N | n | n | n | n | n
 | Y | 5 | y | 2025 | 5 | 5005 | Y | N | n | n | n | n | n
 | Y | 6 | y | 2026 | 6 | 5006 | Y | N | n | n | n | n | n
 | Y | 7 | y | 2027 | 7 | 5007 | Y | N | n | n | n | n | n
 | B
 |  |  | Decision | Year | Month | Withdrawal Amount
 | Y | 1 | Y | 2028 |  | 5001 | n | Y | n | n | n | n | n
 | Y | 2 | Y | 2029 |  | 5002 | n | Y | n | n | n | n | n
 | Y | 3 | Y | 2030 |  | 5003 | n | Y | n | n | n | n | n
 | Y | 4 | Y | 2031 |  | 5004 | n | Y | n | n | n | n | n
 | Y | 5 | Y | 2032 |  | 5005 | n | Y | n | n | n | n | n
 | Y | 6 | Y | 2033 |  | 5006 | n | Y | n | n | n | n | n
 | Y | 7 | Y | 2034 |  | 5007 | n | Y | n | n | n | n | n
 | C
 |  |  | Decision | Year | Month
 | Y | 1 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 2 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 3 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 4 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 5 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 6 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 7 | N |  |  |  | n | n | n | n | n | n | n
 | D
 |  |  | Decision | Year | Month | Amount
 | Y | 1 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 2 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 3 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 4 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 5 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 6 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 7 | N |  |  |  | n | n | n | n | n | n | n
 | E
 |  |  | Decision | Year | Month | Amount
 | Y | 1 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 2 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 3 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 4 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 5 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 6 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 7 | N |  |  |  | n | n | n | n | n | n | n
 | F
 |  |  | Decision | Year | Month | Amount
 | Y | 1 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 2 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 3 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 4 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 5 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 6 | N |  |  |  | n | n | n | n | n | n | n
 | Y | 7 | N |  |  |  | n | n | n | n | n | n | n
 |  |  | 2020
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 |  |  |  | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1 | January
 | 2 | February
 | 3 | March
 | 4 | April
 | 5 | May
 | 6 | June
 | 7 | July
 | 8 | August
 | 9 | September
 | 10 | October
 | 11 | November
 | 12 | December
 |  | Total
 | 1
 | 2
 | 3
 | 4
 | 5
 | 6
 | 7
 | 8
 | 9
 | 10
 | 11
 | 12