{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["대시보드","자산","부채","계산"],"not_rendered":{"charts":4,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"대시보드","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"대시보드",{"$nulls":4},"순 자산 요약"," "]
{"$rows_empty":8}
[null,{"$f":"NetWorth","v":{"v":159600000,"d":"₩159,600,000"}},null,{"$f":"TotalAssets","v":{"v":380800000,"d":"₩380,800,000"}},null,null,{"$f":"TotalLiabilites","v":{"v":221200000,"d":"₩221,200,000"}}]
[null,"순 자산",null,"총 자산",null,null,"총 부채"]
[{"$nulls":3},"현금",null,null,"무담보"]
[{"$nulls":3},"투자금",null,null,"담보"]
[{"$nulls":3},"퇴직금"]
[{"$nulls":3},"동산 및 부동산"]

{"sheet":"자산","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,"자산",{"$nulls":5},"순 자산 요약",null," "]
[]
[null,null," ","현금","가치",null," ","동산 및 부동산","가치"]
[{"$nulls":3},"보유 현금",{"v":2000000,"d":"2,000,000"},null,null,"주거용 자택",{"v":233000000,"d":"233,000,000"}]
[{"$nulls":3},"당좌 예금",{"v":2500000,"d":"2,500,000"},null,null,"비주거용 자택"]
[{"$nulls":3},"저축 예금",{"v":4000000,"d":"4,000,000"},null,null,"회수 가능 자산"]
[{"$nulls":3},"MMA(단기 금융 계좌)",{"v":3300000,"d":"3,300,000"},null,null,"자동차",{"v":32000000,"d":"32,000,000"}]
[{"$nulls":3},"MMF(단기 금융 펀드 계좌)",{"v":7000000,"d":"7,000,000"},null,null,"가전 및 가구",{"v":10000000,"d":"10,000,000"}]
[{"$nulls":3},"양도성 예금 증서",{"$nulls":3},"모피/귀금속"]
[{"$nulls":3},"미국 국채",{"$nulls":3},"기타 자산",{"v":1500000,"d":"1,500,000"}]
[null,{"$f":"TotalAssets","v":{"v":380800000,"d":"₩380,800,000"}},null,"생명 보험 자산",{"v":24500000,"d":"24,500,000"}]
[{"$nulls":3},"소계",{"$f":"SUBTOTAL(109,tblCash[가치])","v":{"v":43300000,"d":"43,300,000"}},null,null,"소계",{"$f":"SUBTOTAL(109,tblPersonal[가치])","v":{"v":276500000,"d":"276,500,000"}}]
[null,"총 자산"]
[]
[null,null," ","투자금","가치",null," ","퇴직금","가치"]
[{"$nulls":3},"주식",{"v":15000000,"d":"15,000,000"},null,null,"연금"]
[{"$nulls":3},"채권",{"$nulls":3},"IRA 계좌"]
[{"$nulls":3},"뮤추얼 펀드 투자",{"$nulls":3},"KEOGH 계좌"]
[{"$nulls":3},"지분",{"$nulls":3},"401K",{"v":46000000,"d":"46,000,000"}]
[{"$nulls":3},"기타 투자",{"$nulls":3},"SEP"]
[{"$nulls":7},"ESOP"]
[{"$nulls":3},"소계",{"$f":"SUBTOTAL(109,tblInvestments[가치])","v":{"v":15000000,"d":"15,000,000"}},null,null,"소계",{"$f":"SUBTOTAL(109,tblRetirement[가치])","v":{"v":46000000,"d":"46,000,000"}}]

{"sheet":"부채","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"부채",{"$nulls":5},"순 자산 요약",null," "]
[]
[null,null," ","무담보","채무",null," ","담보","채무"]
[{"$nulls":3},"신용 카드",{"v":1200000,"d":"1,200,000"},null,null,"자동차 담보 대출",{"v":14500000,"d":"14,500,000"}]
[{"$nulls":3},"외상 거래 계좌",{"v":3000000,"d":"3,000,000"},null,null,"SUV 차량 담보 대출"]
[{"$nulls":3},"학자금 대출",{"v":17500000,"d":"17,500,000"},null,null,"생활 가전 담보 대출"]
[{"$nulls":3},"위자료",{"$nulls":3},"주택 융자",{"v":144000000,"d":"144,000,000"}]
[{"$nulls":3},"자녀 양육",{"$nulls":3},"주택 담보 대출",{"v":21000000,"d":"21,000,000"}]
[{"$nulls":3},"세금",{"v":8000000,"d":"8,000,000"},null,null,"기타 대출"]
[{"$nulls":3},"기타",{"v":6000000,"d":"6,000,000"},null,null,"세금",{"v":4000000,"d":"4,000,000"}]
[null,{"$f":"TotalLiabilites","v":{"v":221200000,"d":"₩221,200,000"}},{"$nulls":5},"기타",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":3},"기타",{"$f":"SUBTOTAL(109,tblUnsecured[채무])","v":{"v":35700000,"d":"35,700,000"}},null,null,"기타",{"$f":"SUBTOTAL(109,tblSecured[채무])","v":{"v":185500000,"d":"185,500,000"}}]
[null,"총 자산"]

{"sheet":"계산","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** 이 시트는 숨겨 두어야 합니다. ***"]
{"$rows_empty":8}
[null,{"$f":"tblCash[[#Headers],[현금]]","v":"현금"},{"$f":"SUM(tblCash[가치])","v":{"v":43300000,"d":"₩43,300,000"}}]
[null,{"$f":"tblInvestments[[#Headers],[투자금]]","v":"투자금"},{"$f":"SUM(tblInvestments[가치])","v":{"v":15000000,"d":"₩15,000,000"}}]
[null,{"$f":"tblRetirement[[#Headers],[퇴직금]]","v":"퇴직금"},{"$f":"SUM(tblRetirement[가치])","v":{"v":46000000,"d":"₩46,000,000"}}]
[null,{"$f":"tblPersonal[[#Headers],[동산 및 부동산]]","v":"동산 및 부동산"},{"$f":"SUM(tblPersonal[가치])","v":{"v":276500000,"d":"₩276,500,000"}}]
[null,"총 자산",{"$f":"SUM(tblCash[가치],tblInvestments[가치],tblRetirement[가치],tblPersonal[가치])","v":{"v":380800000,"d":"₩380,800,000"}}]
[]
[]
[null,{"$f":"tblUnsecured[[#Headers],[무담보]]","v":"무담보"},{"$f":"SUM(tblUnsecured[채무])","v":{"v":35700000,"d":"₩35,700,000"}}]
[null,{"$f":"tblSecured[[#Headers],[담보]]","v":"담보"},{"$f":"SUM(tblSecured[채무])","v":{"v":185500000,"d":"₩185,500,000"}}]
[null,"총 부채",{"$f":"SUM(tblUnsecured[채무],tblSecured[채무])","v":{"v":221200000,"d":"₩221,200,000"}}]
[]
[]
[null,"순 자산",{"$f":"C15-C20","v":{"v":159600000,"d":"₩159,600,000"}}]