{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Net Worth Calculator"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Net Worth Calculator","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]],"flags":["formulas_cached_only"]}
["Net Worth Calculator"]
[]
["Estimated Net Worth:",{"v":167180,"d":"$167,180"},null,null,"2003-07-29"]
[]
[]
["Assets",null,null,"Liabilities"]
[]
[null,"Estimated Value",null,null,"Estimated Value"]
["Personal Items",null,null,"Loan Balances"]
["Home",{"v":240000,"d":"$240,000"},null,"Mortgage loan",{"v":200000,"d":"$200,000"}]
["Vehicles",{"v":24000,"d":"$24,000"},null,"Home equity loan",0]
["Jewelry",{"v":2300,"d":"$2,300"},null,"Car loans",{"v":14000,"d":"$14,000"}]
["Artwork",{"v":1400,"d":"$1,400"},null,"Real estate loans",0]
["Furniture",{"v":6500,"d":"$6,500"},null,"Student loans",0]
["Electronics",{"v":3000,"d":"$3,000"},null,"Other loans",0]
["Antiques",0,null,"Other Outstanding Debt"]
["Other",0,null,"Credit card debt",{"v":9000,"d":"$9,000"}]
["Cash or Cash Equivalent",null,null,"Other debt",0]
["Checking account",{"v":1200,"d":"$1,200"}]
["Savings account",{"v":780,"d":"$780"}]
["Certificates of deposit",0]
["Money market account",0]
["Life insurance (cash value)",0]
["Other",0]
["Investments"]
["Retirement account",{"v":21000,"d":"$21,000"}]
["Bonds",0]
["Mutual funds",{"v":5000,"d":"$5,000"}]
["Individual stock shares",{"v":10000,"d":"$10,000"}]
["Real estate other than home",{"v":75000,"d":"$75,000"}]
["Other",0]
["Assets Total",{"v":390180,"d":"$390,180"},null,"Liabilities Total",{"v":223000,"d":"$223,000"}]