{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Net Worth Calculator"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Net Worth Calculator","index":0,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,4,4,5],[0,1,0,5]],"flags":["formulas_cached_only"]}
[]
[null,"Net Worth Calculator",null,null,"Estimated Net Worth:",167180]
[null,"2003-12-03"]
[]
[null,"Assets",null,null,"Liabilities"]
[null,"Personal Items","Estimated Value",null,"Loan Balances","Estimated Value"]
[null,"Home",240000,null,"Mortgage loan",200000]
[null,"Vehicles",24000,null,"Home equity loan",0]
[null,"Jewelry",2300,null,"Car loans",14000]
[null,"Artwork",1400,null,"Real estate loans",0]
[null,"Furniture",6500,null,"Student loans",0]
[null,"Electronics",3000,null,"Other loans",0]
[null,"Antiques",0,null,"Other Outstanding Debt"]
[null,"Other",0,null,"Credit card debt",9000]
[null,"Cash or Cash Equivalent",null,null,"Other debt",0]
[null,"Checking account",1200]
[null,"Savings account",780]
[null,"Certificates of deposit",0]
[null,"Money market account",0]
[null,"Life insurance (cash value)",0]
[null,"Other",0]
[null,"Investments"]
[null,"Retirement account",21000]
[null,"Bonds",0]
[null,"Mutual funds",5000]
[null,"Individual stock shares",10000]
[null,"Real estate other than home",75000]
[null,"Other",0]
[null,"Assets Total",390180,null,"Liabilities Total",223000]