{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Main"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Main","index":0,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Financial planning--needs revision"]
["The plan is to have ",30000,"more than",{"$f":"G66","v":9523},"in savings"]
[]
[null,"Time to save","Category","Current","Month","Annual","One time"]
[]
["Net income"]
[null,null,"CalPers",null,1638]
[null,null,"Social Security",null,982]
[null,null,"Other… seek"]
[null,null,"Work"]
[null,null,"The Way"]
[null,null,"Web dev"]
[null,null,"Programing"]
[null,null,"Seek"]
[]
[null,null,"Total net income",null,{"$f":"SUM(E7:E14)","v":2620},{"$f":"E16*12","v":31440}]
[]
["Expenses, monthly"]
[null,null,"Rent, utilities",null,700]
[null,null,"Phone",null,35]
[null,null,"General",null,600]
[null,null,"Total",null,{"$f":"SUM(E19:E21)","v":1335},{"$f":"E22*12","v":16020}]
[]
["Expenses, annually"]
[null,null,"Carissa",null,null,0]
[null,null,"Website",null,null,170]
[null,null,"Vacation",null,null,2500]
[null,null,"Bike",null,null,1000]
[null,null,"Miscellaneous",null,null,1000]
[null,null,"Total",null,{"$f":"F30/12","v":389.16666666666669},{"$f":"SUM(F25:F29)","v":4670}]
[]
["Expenses, regular, total (monthly + annual)",null,null,null,{"$f":"E22+E30","v":1724.1666666666667},{"$f":"F22+F30","v":20690}]
[]
["Savings",null,null,null,{"$f":"F34/12","v":895.83333333333337},{"$f":"F16-F32","v":10750}]
[]
["Veda Elise Fisher acct. bal. 1st of month",null,null,13301]
[]
[]
["Immediate acquisitions","… from high to low priority (red items prior to move, if to a new place)"]
["... and one time expenses","Dental work",null,null,null,null,1680]
["... low priority acquisitions","Opsrey large pack cover",null,null,null,null,0]
[null,"Weighing machine",null,null,null,null,0]
[null,"Learning Spanish",null,null,null,null,180]
[null,"Smart phone",null,null,null,null,250]
[null,"Travel computer, lenovo v toughbook v asus t100",null,null,"Software",null,500]
[null,"Move",null,null,null,null,6000]
[null,"Recorder (alto, tenor)",null,null,null,null,0]
[null,"ISBN",null,null,null,null,150]
[null,"Short sleeved tee",null,null,null,null,49]
[null,"Long sleeved z neck",null,null,null,null,69]
[null,"Munich pants",null,null,null,null,70]
[null,"Small collapsible table",null,null,null,null,50]
[null,"China bowls",null,null,null,null,50]
[null,"Leather jacket",null,null,null,null,100]
[null,"Leather boots",null,null,null,null,150]
[null,"DKNY jeans",null,null,null,null,100]
[null,"Dress shirts",null,null,null,null,100]
[null,"Rain Pants (Columbia $50)",null,null,null,null,0]
[null,"Rain Jacket (Columbia $27-50)",null,null,null,null,0]
[null,"Headlamp (Petzl $25)",null,null,null,null,25]
[null,"Chair",null,null,null,null,0]
[null,"MSR Pocket Rocket Deluxe","(MSR Alpine Stoway pot 1.1 L, 15.5oz, $20)",null,null,null,0]
[null,"Carpet",null,null,null,null,0]
[null,"Eyes",null,null,null,null,0]
[null,"Lite long u'wear x 2","REI",null,null,null,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G40:G65)","v":9523}]
[]
[null,"Savings target",null,null,null,null,{"$f":"B2-D36+G66","v":26222}]
[]
["Time to save, years",{"$f":"ROUNDUP(B71/12,2)","v":2.44}]
["Time to save, months",{"$f":"G68/E34","v":29.271069767441858}]