{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Personal Net Worth","calculations"],"not_rendered":{"charts":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Personal Net Worth","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[1,1,10,3],[25,4,25,6],[40,4,40,6]]}
[]
[null,"Personal\nNet\nWorth"]
[{"$nulls":4},"Assets"]
[{"$nulls":4},"Category","Item","Value"]
[{"$nulls":4},"Real Estate","Home",{"v":560000,"d":"$560,000"}]
[{"$nulls":4},"Real Estate","Other",{"v":255000,"d":"$255,000"}]
[{"$nulls":4},"Investments","Retirement accounts",{"v":98000,"d":"$98,000"}]
[{"$nulls":4},"Investments","Stocks",{"v":53000,"d":"$53,000"}]
[{"$nulls":4},"Investments","Bonds",{"v":25000,"d":"$25,000"}]
[{"$nulls":4},"Investments","Mutual funds",{"v":33000,"d":"$33,000"}]
[{"$nulls":4},"Investments","CDs",{"v":74000,"d":"$74,000"}]
[{"$nulls":4},"Investments","Bullion",{"v":20000,"d":"$20,000"}]
[null,"Total Assets",{"$f":"TotalAssets","v":{"v":1902500,"d":"$1,902,500"}},null,"Investments","Trust funds",{"v":250000,"d":"$250,000"}]
[null,"Total Debts",{"$f":"TotalDebts","v":{"v":575000,"d":"$575,000"}},null,"Investments","Health savings account",{"v":18000,"d":"$18,000"}]
[null,"Net Worth",{"$f":"NetWorth","v":{"v":1327500,"d":"$1,327,500"}},null,"Investments","Face value of life insurance policy",{"v":85000,"d":"$85,000"}]
[{"$nulls":4},"Investments","Other",{"v":20000,"d":"$20,000"}]
[{"$nulls":4},"Cash","Checking accounts",{"v":14500,"d":"$14,500"}]
[{"$nulls":4},"Cash","Savings accounts",{"v":5000,"d":"$5,000"}]
[{"$nulls":4},"Cash","Other",{"v":2000,"d":"$2,000"}]
[{"$nulls":4},"Personal Property","Cars",{"v":55000,"d":"$55,000"}]
[{"$nulls":4},"Personal Property","Other vehicles",{"v":85000,"d":"$85,000"}]
[{"$nulls":4},"Personal Property","Furnishings",{"v":100000,"d":"$100,000"}]
[{"$nulls":4},"Personal Property","Collectibles",{"v":50000,"d":"$50,000"}]
[{"$nulls":4},"Personal Property","Jewelry",{"v":60000,"d":"$60,000"}]
[{"$nulls":4},"Personal Property","Other luxury goods",{"v":40000,"d":"$40,000"}]
[]
[]
[]
[{"$nulls":4},"Debts"]
[{"$nulls":4},"Category"," ","Value"]
[{"$nulls":4},"Mortgages",null,{"v":400000,"d":"$400,000"}]
[{"$nulls":4},"Home equity loans",null,{"v":50000,"d":"$50,000"}]
[{"$nulls":4},"Car loans",null,{"v":30000,"d":"$30,000"}]
[{"$nulls":4},"Personal loans",null,{"v":0,"d":"$0"}]
[{"$nulls":4},"Credit cards",null,{"v":0,"d":"$0"}]
[{"$nulls":4},"Student loans",null,{"v":10000,"d":"$10,000"}]
[{"$nulls":4},"Loans against investments",null,{"v":20000,"d":"$20,000"}]
[{"$nulls":4},"Life insurance loans",null,{"v":5000,"d":"$5,000"}]
[{"$nulls":4},"Other installment loans",null,{"v":10000,"d":"$10,000"}]
[{"$nulls":4},"Other debts",null,{"v":50000,"d":"$50,000"}]

{"sheet":"calculations","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"hidden":true}
["*** This sheet to remain hidden. ***"]
[]
[]
[]
[]
[]
[]
[null,null,"Total Assets",{"$f":"SUM(assets[Value])","v":{"v":1902500,"d":"$1,902,500"}}]
[null,null,"Total Debts",{"$f":"SUM(debts[Value])","v":{"v":575000,"d":"$575,000"}}]
[null,null,"Net Worth",{"$f":"D8-D9","v":{"v":1327500,"d":"$1,327,500"}}]