Major bug on Rollup sheet column O

[HPCguy]

You have the following formula in column O of the Rollup sheet in the ods file, which produces the wrong output in the Net_worth sheet:

=IF(AND(($B4<$Input.$C$31),($B4<$Input.$G$31)),$Expenses.$D4,(-1)*$N4)

It should be this:

=IF(AND(($B4<$Input.$C$31),($B4<$Input.$G$31)),$Expenses.$D4,$Expenses.$D4-$N4)

I'm making a net $12,000 a month after expenses for the theoretical case I am running, but your current formula is running me into the ground pretty quickly. Needs to be fixed.