{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["淨值計算表"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"淨值計算表","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]]}
["淨值計算表"]
[]
["預估淨值：",{"$f":"B32-E32","v":{"v":167180,"d":"$167,180"}},null,null,{"$f":"TODAY()","v":"2012-07-12"}]
[]
[]
["資產",null,null,"債務"]
[]
[null,"預估值",null,null,"預估值"]
["個人項目",null,null,"貸款結餘"]
["房屋",{"v":240000,"d":"$240,000"},null,"抵押貸款",{"v":200000,"d":"$200,000"}]
["汽車",{"v":24000,"d":"$24,000"},null,"房屋抵押貸款",0]
["首飾",{"v":2300,"d":"$2,300"},null,"汽車貸款",{"v":14000,"d":"$14,000"}]
["藝術品",{"v":1400,"d":"$1,400"},null,"不動產貸款",0]
["家具",{"v":6500,"d":"$6,500"},null,"學生貸款",0]
["電器",{"v":3000,"d":"$3,000"},null,"其他貸款",0]
["古董",0,null,"其他未償還的借款"]
["其他",0,null,"信用卡借款",{"v":9000,"d":"$9,000"}]
["現金或約當現金",null,null,"其他借款",0]
["支票帳戶",{"v":1200,"d":"$1,200"}]
["儲蓄帳戶",{"v":780,"d":"$780"}]
["定期存單",0]
["貨幣市場帳戶",0]
["人壽保險 (現金值)",0]
["其他",0]
["投資"]
["退休帳戶",{"v":21000,"d":"$21,000"}]
["債券",0]
["共同基金",{"v":5000,"d":"$5,000"}]
["個人股票",{"v":10000,"d":"$10,000"}]
["房屋以外的不動產",{"v":75000,"d":"$75,000"}]
["其他",0]
["財產總計",{"$f":"SUM(B10:B31)","v":{"v":390180,"d":"$390,180"}},null,"債務總計",{"$f":"SUM(E10:E31)","v":{"v":223000,"d":"$223,000"}}]