{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Accounts","Earnings","Expenses"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Accounts","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"flags":["formulas_cached_only"]}
[]
["Available for savings per month",null,{"v":1087.6666666666665,"d":"$1,087.67"}]
["Available for savings per month after contingent expense",null,{"v":87.66666666666652,"d":"$87.67"}]
[]
["2013-08-27","Savings-4th Tuesday","Projected","Actual"]
["August",null,{"v":3741.42,"d":"$3,741.42"},{"v":3771,"d":"$3,771.00"}]
["September",null,{"v":3829.09,"d":"$3,829.09"}]
["October",null,{"v":3926.76,"d":"$3,926.76"}]
["November",null,{"v":5014.426666666666,"d":"$5,014.43"}]
["December",null,{"v":6102.093333333332,"d":"$6,102.09"}]
[]
["2014-08-27","Savings-4th Tuesday","Projected","Actual"]
["January",null,{"v":7189.759999999998,"d":"$7,189.76"}]
["February",null,{"v":8277.426666666664,"d":"$8,277.43"}]
["March",null,{"v":9365.09333333333,"d":"$9,365.09"}]
["April",null,{"v":10452.759999999997,"d":"$10,452.76"}]
["May",null,{"v":11540.426666666663,"d":"$11,540.43"}]
["June",null,{"v":12628.093333333329,"d":"$12,628.09"}]
["July",null,{"v":13715.759999999995,"d":"$13,715.76"}]
["August",null,{"v":14803.42666666666,"d":"$14,803.43"}]
["September",null,{"v":15891.093333333327,"d":"$15,891.09"}]
["October",null,{"v":16978.759999999995,"d":"$16,978.76"}]
["November",null,{"v":18066.426666666663,"d":"$18,066.43"}]
["December",null,{"v":19154.09333333333,"d":"$19,154.09"}]

{"sheet":"Earnings","index":1,"n_rows":41,"n_cols":7,"rows_kept":41,"flags":["formulas_cached_only"]}
["Earnings","Category","Period (mo)","Fix=0, Vary=1","Amt: Detail","Projected","Amount"]
[]
[null,"CalPERS"]
[null,"CalPERS: Base",1,0,1687.65]
[null,"CalPERS: Cola",1,1,103.28]
[null,"CalPERS: Total",1,1,1790.93]
[null,"Tax: Fed",1,1,{"v":-155.2,"d":"-155.20"}]
[null,"Tax: State",1,1,-15.99]
[null,"PERSCHOICE",1,1,-210.74]
[null,"CalPERS: NET",1,1,{"v":1409,"d":"1409.00"},null,{"v":1409,"d":"1409.00"}]
[]
[null,"Social Security"]
[null,"Social Security: Gross",1,1,{"v":1021.9,"d":"1021.90"}]
[null,"Medicare",1,1,{"v":-104.9,"d":"-104.90"}]
[null,"Social Security: Net",1,1,{"v":917,"d":"917.00"},null,{"v":917,"d":"917.00"}]
[]
[]
[]
[null,"Month",{"$nulls":4},{"v":2326,"d":"$2,326.00"}]
[]
[null,"Tax Refund",12,1,{"v":500,"d":"500.00"},null,{"v":41.666666666666664,"d":"41.67"}]
[]
[null,"Month: tax adjusted",{"$nulls":4},{"v":2367.6666666666665,"d":"$2,367.67"}]
{"$rows_empty":11}
["Notes"]
[null,"Brown font: data that needs re-entry when it changes"]
[]
[null,"Items to work on to effect improvement"]
[]
[]
["Savings","2013-08-27",{"v":4241.42,"d":"$4,241.42"}]

{"sheet":"Expenses","index":2,"n_rows":14,"n_cols":7,"rows_kept":14,"flags":["formulas_cached_only"]}
[]
["Expenses","Rent",1,0,null,null,{"v":500,"d":"500.00"}]
[null,"Utilities: PG&E",1,1]
[null,"Utilities: Water",1,1]
[null,"Utilities: Garbage",3,0]
[null,"Utilities: Net",null,null,{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
[null,"Phone",1,1,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
[null,"General",1,1,{"v":600,"d":"600.00"},null,{"v":600,"d":"600.00"}]
[]
[null,"Total",{"$nulls":4},{"v":1280,"d":"$1,280.00"}]
[]
[null,"Teeth",1,1,{"v":1000,"d":"1000.00"},null,{"v":1000,"d":"1000.00"}]
[]
[null,"Total (with dental)",{"$nulls":4},{"v":2280,"d":"$2,280.00"}]