{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Retirement Budget","Variables"],"not_rendered":{"external_links":1,"defined_names":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Retirement Budget","index":0,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[2,1,2,4],[3,1,3,3],[4,1,4,3],[5,1,5,3],[30,1,30,4],[35,1,35,4],[36,1,36,2],[37,1,37,2],[38,1,38,2]],"flags":["formulas_cached_only"]}
[null,"Retirement Budget",null,null,"[Date]"]
[]
[null,"Age"]
[null,"Age today"]
[null,"Age at retirement"]
[null,"Years to retirement",null,null,""]
[null,"Housing Costs","At Retirement","Current"]
[null,"Mortgage or rent"]
[null,"Real estate taxes"]
[null,"Maintenance and repair"]
[null,"Home insurance"]
[null,"Total","","",""]
[null,"Personal Expenses","At Retirement","Current"]
[null,"Grooming"]
[null,"Clothing"]
[null,"Vacations"]
[null,"Other"]
[null,"Auto expense"]
[null,"Auto insurance"]
[null,"Total","","",""]
[null,"Living Expenses","At Retirement","Current"]
[null,"Groceries"]
[null,"Entertainment"]
[null,"Utilities "]
[null,"Telephone"]
[null,"Total","","",""]
[null,"Medical Expenses","At Retirement","Current"]
[null,"Prescription drugs"]
[null,"Medical insurance"]
[null,"Total","","",""]
[null,"Retirement Income Sources"]
[null,"Social Security income"]
[null,"Company pensions"]
[null,"Other retirement plans"]
[null,"Total",""]
[null,"Summary"]
[null,"Annual retirement income required",null,""]
[null,"Estimated Soc. Sec., pension, and other income",null,""]
[null,"Annual income shortfall",null,""]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",{"v":1,"d":"1 "}]