{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["لوحة المعلومات","الأصول","الديون","العمليات الحسابية"],"not_rendered":{"charts":4,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"لوحة المعلومات","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"لوحة المعلومات",{"$nulls":4},"ملخص القيمة الصافية"," "]
{"$rows_empty":8}
[null,{"$f":"NetWorth","v":{"v":159600,"d":"159600.00 ر.س.‏"}},null,{"$f":"TotalAssets","v":{"v":380800,"d":"380800.00 ر.س.‏"}},null,null,{"$f":"TotalLiabilites","v":{"v":221200,"d":"221200.00 ر.س.‏"}}]
[null,"القيمة الصافية",null,"إجمالي الأصول",null,null,"إجمالي الديون"]
[{"$nulls":3},"              النقدية",null,null,"              غير المضمونة"]
[{"$nulls":3},"              الاستثمارات",null,null,"              المضمونة"]
[{"$nulls":3},"              التقاعد"]
[{"$nulls":3},"              الممتلكات الشخصية"]

{"sheet":"الأصول","index":1,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[11,1,12,1],[13,1,14,1],[13,2,13,4],[13,6,13,8],[23,2,23,4],[23,6,23,8]]}
[]
[null,"الأصول",{"$nulls":5},"ملخص القيمة الصافية",null," "]
[]
[null,null," ","النقدية","القيمة",null," ","الممتلكات الشخصية","القيمة"]
[{"$nulls":3},"نقد تحت اليد",{"v":2000,"d":"2000.00"},null,null,"السكن الأساسي",{"v":233000,"d":"233000.00"}]
[{"$nulls":3},"الحسابات الجارية",{"v":2500,"d":"2500.00"},null,null,"السكن الثاني"]
[{"$nulls":3},"حسابات التوفير",{"v":4000,"d":"4000.00"},null,null,"الأشياء الثمينة"]
[{"$nulls":3},"حسابات أسواق المال",{"v":3300,"d":"3300.00"},null,null,"السيارات",{"v":32000,"d":"32000.00"}]
[{"$nulls":3},"حسابات صناديق أسواق المال",{"v":7000,"d":"7000.00"},null,null,"أثاث المنزل",{"v":10000,"d":"10000.00"}]
[{"$nulls":3},"شهادات الإيداع",{"$nulls":3},"الفراء والمجوهرات"]
[{"$nulls":3},"سندات الخزينة الأمريكية",{"$nulls":3},"الأصول الأخرى",{"v":1500,"d":"1500.00"}]
[null,{"$f":"TotalAssets","v":{"v":380800,"d":"380800.00 ر.س.‏"}},null,"القيمة النقدية للتأمين على الحياة",{"v":24500,"d":"24500.00"}]
[{"$nulls":3},"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblCash[القيمة])","v":{"v":43300,"d":"43300.00"}},null,null,"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblPersonal[القيمة])","v":{"v":276500,"d":"276500.00"}}]
[null,"إجمالي الأصول"]
[]
[null,null," ","الاستثمارات","القيمة",null," ","التقاعد","القيمة"]
[{"$nulls":3},"الأسهم",{"v":15000,"d":"15000.00"},null,null,"راتب التقاعد"]
[{"$nulls":3},"السندات",{"$nulls":3},"حسابات التقاعد الفردي"]
[{"$nulls":3},"استثمارات صناديق الاستثمار المشترك",{"$nulls":3},"حسابات KEOGH"]
[{"$nulls":3},"فوائد الشراكة",{"$nulls":3},"401K",{"v":46000,"d":"46000.00"}]
[{"$nulls":3},"استثمارات أخرى",{"$nulls":3},"SEP"]
[{"$nulls":7},"ESOP"]
[{"$nulls":3},"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblInvestments[القيمة])","v":{"v":15000,"d":"15000.00"}},null,null,"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblRetirement[القيمة])","v":{"v":46000,"d":"46000.00"}}]

{"sheet":"الديون","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"الديون",{"$nulls":5},"ملخص القيمة الصافية",null," "]
[]
[null,null," ","غير المضمونة","OWE",null," ","المضمونة","OWE"]
[{"$nulls":3},"‏‏بطاقات الائتمان",{"v":1200,"d":"1200.00"},null,null,"قروض السيارات",{"v":14500,"d":"14500.00"}]
[{"$nulls":3},"حسابات المبيعات الآجلة",{"v":3000,"d":"3000.00"},null,null,"قروض السيارات الترفيهية"]
[{"$nulls":3},"القروض الخاصة بالطلاب",{"v":17500,"d":"17500.00"},null,null,"قروض الأجهزة"]
[{"$nulls":3},"النفقة",{"$nulls":3},"الرهون العقارية",{"v":144000,"d":"144000.00"}]
[{"$nulls":3},"إعالة الأطفال",{"$nulls":3},"قروض الأصول العقارية",{"v":21000,"d":"21000.00"}]
[{"$nulls":3},"الخضوع للضريبة",{"v":8000,"d":"8000.00"},null,null,"القروض الأخرى"]
[{"$nulls":3},"غير ذلك",{"v":6000,"d":"6000.00"},null,null,"الخضوع للضريبة",{"v":4000,"d":"4000.00"}]
[null,{"$f":"TotalLiabilites","v":{"v":221200,"d":"221200.00 ر.س.‏"}},{"$nulls":5},"غير ذلك",{"v":2000,"d":"2000.00"}]
[{"$nulls":3},"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblUnsecured[OWE])","v":{"v":35700,"d":"35700.00"}},null,null,"الإجمالي الفرعي",{"$f":"SUBTOTAL(109,tblSecured[OWE])","v":{"v":185500,"d":"185500.00"}}]
[null,"إجمالي الأصول"]

{"sheet":"العمليات الحسابية","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** يجب أن تظل هذه الورقة مخفية ***"]
{"$rows_empty":8}
[null,{"$f":"tblCash[[#Headers],[النقدية]]","v":"النقدية"},{"$f":"SUM(tblCash[القيمة])","v":{"v":43300,"d":"ر.س.‏ 43,300"}}]
[null,{"$f":"tblInvestments[[#Headers],[الاستثمارات]]","v":"الاستثمارات"},{"$f":"SUM(tblInvestments[القيمة])","v":{"v":15000,"d":"ر.س.‏ 15,000"}}]
[null,{"$f":"tblRetirement[[#Headers],[التقاعد]]","v":"التقاعد"},{"$f":"SUM(tblRetirement[القيمة])","v":{"v":46000,"d":"ر.س.‏ 46,000"}}]
[null,{"$f":"tblPersonal[[#Headers],[الممتلكات الشخصية]]","v":"الممتلكات الشخصية"},{"$f":"SUM(tblPersonal[القيمة])","v":{"v":276500,"d":"ر.س.‏ 276,500"}}]
[null,"إجمالي الأصول",{"$f":"SUM(tblCash[القيمة],tblInvestments[القيمة],tblRetirement[القيمة],tblPersonal[القيمة])","v":{"v":380800,"d":"ر.س.‏ 380,800"}}]
[]
[]
[null,{"$f":"tblUnsecured[[#Headers],[غير المضمونة]]","v":"غير المضمونة"},{"$f":"SUM(tblUnsecured[OWE])","v":{"v":35700,"d":"ر.س.‏ 35,700"}}]
[null,{"$f":"tblSecured[[#Headers],[المضمونة]]","v":"المضمونة"},{"$f":"SUM(tblSecured[OWE])","v":{"v":185500,"d":"ر.س.‏ 185,500"}}]
[null,"إجمالي الديون",{"$f":"SUM(tblUnsecured[OWE],tblSecured[OWE])","v":{"v":221200,"d":"ر.س.‏ 221,200"}}]
[]
[]
[null,"القيمة الصافية",{"$f":"C15-C20","v":{"v":159600,"d":"ر.س.‏ 159,600"}}]