{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Working","Detailed"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Working","index":0,"n_rows":43,"n_cols":4,"rows_kept":43,"flags":["formulas_cached_only"]}
[]
[null,"CATEGORY AND ITEM","MONTHLY EXPENSE ($)","COMMENTS"]
[null,"Earnings"]
[null,"CalPers",1687.65]
[null,"Social Security",947]
[]
[]
[null,"Total Earnings",2634.65]
[]
[null,"Fixed monthly expenses"]
[null,"Rent",500,"Pay by check Wed August 4"]
[null,"Humboldt",200,"Paid"]
[null,"Federal tax",113.67]
[null,"State tax",18.82]
[null,"Phone",70,"Paid"]
[null,"Internet",19.95,"Paid"]
[null,"Dental insurance",36.93,"Paid"]
[null,"Medical insurance",387.41]
[]
[]
[]
[]
[{"$nulls":3},"To Do"]
[{"$nulls":3},"Aug 2: Contact Verio | Withdraw $"]
[{"$nulls":3},"Aug 3 or 10: FCS $20"]
[null,"Total fixed expenses",1346.78,"Aug 4: Rent"]
[]
[null,"Variable monthly expenses"]
[null,"Power",27,"Paid"]
[null,"Website",109.45,"Contact Verio Mon Aug2"]
[null,"One time dental supplement",16,"Paid"]
[null,"Car insurance"]
[null,"FCS",20,"Pay $20 Tue Aug 3 or 10"]
[null,"Carry over from previous month",790]
[null,"Attorney",null,"Will pay next month"]
[null,"To savings",null,"Will contribute next month"]
[]
[]
[]
[null,"Total variable expenses",962.45]
[]
[]
[null,"Spending money",325.4200000000001,"Decide when, how much to withdraw"]

{"sheet":"Detailed","index":1,"n_rows":47,"n_cols":5,"rows_kept":47,"flags":["formulas_cached_only"]}
[]
[null,"CATEGORY AND ITEM","$ / MONTH","COMMENT"]
[null,"Earnings"]
[null,"CalPers",1687]
[null,"Social Security",947]
[null,"Total earnings",2634]
[]
[null,"Expenses"]
[null,"Car (details below)",1040,"Elim / min"]
[null,"Rent",500,"Minimize"]
[null,"County fees",300,"$200 + $100 T. H."]
[null,"Phone",66]
[null,"Internet",20]
[null,"HealthSport",0,"Eliminate?"]
[null,"Site—change to 1yr / provider",21,500,"($/2yr)"]
[null,"Power",35]
[null,"Dental",33]
[null,"Tax-Fed",114]
[null,"Tax-Ca",19]
[null,"Subtotal expenses (sans self)",2148]
[null,"Total expenses",2634]
[null,"Sans car",1594]
[null,"Sans car and apartment",1094]
[null,"Sans car, apartment, HealthSport",1094]
[]
[]
[null,"Self"]
[null,"Food",200]
[null,"Clothes",100]
[null,"Savings",100]
[null,"Fun",86]
[null,"Total—self",486]
[]
[null,"Car"]
[null,"Gas",258,3093.75,"$ / yr"]
[null,"Mnt + repair",300,3600,"$ / yr"]
[null,"Depreciation",300,3600,"$ / yr"]
[null,"Tires",32,375,"$/yr"]
[null,"Insurance",150,1800,"$ / yr"]
[null,"Total—car",1040,{"v":12468.75,"d":"12469"}]
[null,"Notes—car"]
[null,"Tires",null,1000,"$ / set"]
[{"$nulls":3},40000,"mi / set"]
[{"$nulls":3},15000,"mi / yr"]
[null,"Gas",null,15000,"Mi / yr"]
[{"$nulls":3},{"v":3.3,"d":"3.30"},"mpg"]
[{"$nulls":3},16,"$/gal"]