Overview

Sheet 1: Sheet1

		My first million dollars plan

		start
		total
		earnings (7 days)

num.	year	month	monthly income	total earnings	update
			< 1			17 August 2007
1	2007	February	1	1
2	2007	March	1,1	2,1		29 June 2007, 10 August 2007
3	2007	April	1,21	3,31
4	2007	May	1,33	4,65
5	2007	June	1,47	6,12	9 June 2007
6	2007	July	1,62	7,74
7	2007	August	1,78	9,52
8	2007	September	1,96	11,48		06 July 2007
9	2007	October	2,16	13,64
10	2007	November	2,38	16,01	15 June 2007
11	2007	December	2,62	18,63		14 September 2007
12	2008	January	2,88	21,51	22 June 2007, 29 June 2007
13	2008	February	3,17	24,69	06 July 2007	13 July 2007
14	2008	March	3,49	28,18	13 July 2007
15	2008	April	3,85	32,03
16	2008	May	4,23	36,26	27 July 2007
17	2008	June	4,66	40,92		22 June 2007, 31 August 2007
18	2008	July	5,13	46,06		07 September 2007
19	2008	August	5,65	51,71
20	2008	September	6,22	57,93
21	2008	October	6,85	64,78
22	2008	November	7,54	72,32		28 September 2007
23	2008	December	8,3	80,63		27 June 2007
24	2009	January	9,14	89,77
25	2009	February	10,07	99,84
26	2009	March	11,08	110,92		15 June 2007
27	2009	April	12,2	123,12	03 August 2007, 10 August 2007, 17 August 2007
28	2009	May	13,44	136,56	31 August 2007, 07 September 2007, 14 September 2007
29	2009	June	14,79	151,35
30	2009	July	16,29	167,64	21 September 2007, 28 September 2007
31	2009	August	17,93	185,57
32	2009	September	19,74	205,31
33	2009	October	21,74	227,05
34	2009	November	23,93	250,98		21 September 2007
35	2009	December	26,35	277,33
36	2010	January	29,01	306,34
37	2010	February	31,94	338,28
38	2010	March	35,17	373,45
39	2010	April	38,72	412,17
40	2010	May	42,63	454,8
41	2010	June	46,93	501,73
42	2010	July	51,67	553,41
43	2010	August	56,89	610,3
44	2010	September	62,64	672,94
45	2010	October	68,97	741,91
46	2010	November	75,93	817,84
47	2010	December	83,6	901,44
48	2011	January	92,05	993,49		03 August 2007
49	2011	February	101,34	1094,83
50	2011	March	111,58	1206,41
51	2011	April	122,85	1329,26
52	2011	May	135,25	1464,51
53	2011	June	148,92	1613,43
54	2011	July	163,96	1777,38
55	2011	August	180,52	1957,9
56	2011	September	198,75	2156,65
57	2011	October	218,82	2375,47
58	2011	November	240,92	2616,39
59	2011	December	265,26	2881,65
60	2012	January	292,05	3173,69
61	2012	February	321,54	3495,24
62	2012	March	354,02	3849,26
63	2012	April	389,77	4239,03
64	2012	May	429,14	4668,17
65	2012	June	472,49	5140,66
66	2012	July	520,21	5660,86
67	2012	August	572,75	6233,61
68	2012	September	630,59	6864,21
69	2012	October	694,28	7558,49
70	2012	November	764,41	8322,9
71	2012	December	841,61	9164,51
72	2013	January	926,62	10091,13
73	2013	February	1020,2	11111,33
74	2013	March	1123,24	12234,58
75	2013	April	1236,69	13471,27
76	2013	May	1361,6	14832,87
77	2013	June	1499,12	16331,99
78	2013	July	1650,53	17982,52
79	2013	August	1817,23	19799,75
80	2013	September	2000,77	21800,52
81	2013	October	2202,85	24003,38
82	2013	November	2425,34	26428,72
83	2013	December	2670,3	29099,02
84	2014	January	2940	32039,02
85	2014	February	3236,94	35275,96
86	2014	March	3563,87	38839,83
87	2014	April	3923,82	42763,66
88	2014	May	4320,13	47083,79
89	2014	June	4756,46	51840,25
90	2014	July	5236,87	57077,11
91	2014	August	5765,79	62842,9
92	2014	September	6348,13	69191,04
93	2014	October	6989,29	76180,33
94	2014	November	7695,21	83875,54
95	2014	December	8472,43	92347,97
96	2015	January	9328,15	101676,12
97	2015	February	10270,29	111946,41
98	2015	March	11307,59	123253,99
99	2015	April	12449,65	135703,65
100	2015	May	13707,07	149410,72
101	2015	June	15091,48	164502,2
102	2015	July	16615,72	181117,92
103	2015	August	18293,91	199411,83
104	2015	September	20141,59	219553,42
105	2015	October	22175,9	241729,32
106	2015	November	24415,66	266144,98
107	2015	December	26881,64	293026,62
108	2016	January	29596,69	322623,31
109	2016	February	32585,95	355209,27
110	2016	March	35877,14	391086,4
111	2016	April	39500,73	430587,13
112	2016	May	43490,3	474077,43
113	2016	June	47882,82	521960,25
114	2016	July	52718,99	574679,24
115	2016	August	58043,6	632722,84
116	2016	September	63906,01	696628,85
117	2016	October	70360,51	766989,36
118	2016	November	77466,93	844456,29
119	2016	December	85291,08	929747,37
120	2017	January	93905,48	1023652,86

Sheet 2: Sheet2

	earnings	total
	1,41	6,12
	11,08	16,01
	4,66	21,51
	1,1	21,51
	1,96	24,69
	3,17	28,18
	8,3	36,26
	92,05	123,12
	1,1	123,12
	0,5	123,12
	5,32	136,56
	5,13	136,56
	2,81	136,56
	23,98	167,64
	7,58	167,64