{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Personal Finances"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Personal Finances","index":0,"n_rows":40,"n_cols":17,"rows_kept":40,"flags":["formulas_cached_only"]}
[]
[null,"ANIL MITRA - PERSONAL FINANCES",{"$nulls":4},2007,{"$nulls":9},"Home"]
[]
[null,null,"INCOME - $ US",{"$nulls":13},"Basis: Per Year"]
[]
[{"$nulls":3},"Retire",{"$nulls":4},{"v":9600,"d":"9,600"},null,{"v":8088,"d":"8,088"},null,{"v":8088,"d":"8,088"},null,{"v":8088,"d":"8,088"},null,{"v":8088,"d":"8,088"}]
[{"$nulls":3},"Social Security",{"$nulls":4},0,null,0,null,0,null,0,null,0]
[{"$nulls":3},"Medicare",{"$nulls":4},0,null,0,null,0,null,0,null,0]
[{"$nulls":3},"Cash out PERS: 5% interest on ",null,{"v":34000,"d":"34,000"},null,null,{"v":1700,"d":"1,700"},null,{"v":1700,"d":"1,700"},null,{"v":1700,"d":"1,700"},null,{"v":1700,"d":"1,700"},null,{"v":1700,"d":"1,700"}]
[]
[null,null,"PLACEMENT / ACTION SCENARIOS"]
[]
[{"$nulls":3},"1. Experiments in the Transformation of Being / Enjoyment: a Year in Nature"]
[{"$nulls":3},"2. Journey in Beingä"]
[{"$nulls":3},"3. Horizons Enterprisesä - a phase of the journey"]
[{"$nulls":3},"4. Technical Work - engineering / computation / science and mathematics / computation / teaching"]
[{"$nulls":3},"5. Healthcare Placement"]
[]
[null,null,"FINANCIAL NEEDS",{"$nulls":4},"Scenario # --",1,null,2,null,3,null,4,null,5]
[]
[{"$nulls":3},"Insurance: medical",{"$nulls":4},{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"}]
[{"$nulls":3},"Insurance: vehicle",{"$nulls":4},600,null,{"v":1200,"d":"1,200"},null,{"v":1200,"d":"1,200"},null,{"v":1200,"d":"1,200"},null,900]
[{"$nulls":3},"Storage",{"$nulls":4},600,null,600,null,600,null,600,null,600]
[{"$nulls":3},"Rent",{"$nulls":4},0,null,{"v":14400,"d":"14,400"},null,{"v":14400,"d":"14,400"},null,{"v":14400,"d":"14,400"},null,{"v":9600,"d":"9,600"}]
[{"$nulls":3},"Expenses: food, clothing, supplies, gas and vehicle maintenance",{"$nulls":4},{"v":3000,"d":"3,000"},null,{"v":7200,"d":"7,200"},null,{"v":7200,"d":"7,200"},null,{"v":7200,"d":"7,200"},null,{"v":4800,"d":"4,800"}]
[]
[{"$nulls":3},"Vehicle [one time]",{"$nulls":4},{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"}]
[{"$nulls":3},"Debt [one time]",{"$nulls":4},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"}]
[{"$nulls":3},"Total [per year]",{"$nulls":4},{"v":10200,"d":"10,200"},null,{"v":29400,"d":"29,400"},null,{"v":29400,"d":"29,400"},null,{"v":29400,"d":"29,400"},null,{"v":21900,"d":"21,900"}]
[{"$nulls":3},"Total [first year with vehicle purchase, pay debt]",{"$nulls":4},{"v":20200,"d":"20,200"},null,{"v":39400,"d":"39,400"},null,{"v":39400,"d":"39,400"},null,{"v":39400,"d":"39,400"},null,{"v":31900,"d":"31,900"}]
[]
[]
[null,null,"ADDITIONAL INCOME NEEDED - grant, loan, gift, work…"]
[]
[]
[{"$nulls":3},"To retire [year]",{"$nulls":4},600,null,{"v":21312,"d":"21,312"},null,{"v":21312,"d":"21,312"},null,{"v":21312,"d":"21,312"},null,{"v":13812,"d":"13,812"}]
[{"$nulls":3},"To retire [first year with purchase vehicle, pay debt]",{"$nulls":4},{"v":10600,"d":"10,600"},null,{"v":31312,"d":"31,312"},null,{"v":31312,"d":"31,312"},null,{"v":31312,"d":"31,312"},null,{"v":23812,"d":"23,812"}]
[]
[{"$nulls":3},"To cash out PERS [year]",{"$nulls":4},{"v":8500,"d":"8,500"},null,{"v":27700,"d":"27,700"},null,{"v":27700,"d":"27,700"},null,{"v":27700,"d":"27,700"},null,{"v":20200,"d":"20,200"}]
[{"$nulls":3},"To cash out PERS [first year with purchase vehicle, pay debt]",{"$nulls":4},{"v":18500,"d":"18,500"},null,{"v":37700,"d":"37,700"},null,{"v":37700,"d":"37,700"},null,{"v":37700,"d":"37,700"},null,{"v":30200,"d":"30,200"}]