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

{"sheet":"Net Worth Calculator","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,1,3,1],[7,1,7,2],[7,4,7,5]],"flags":["formulas_cached_only"]}
[]
[null,{"$error":"#VALUE!"}]
[{"$nulls":3},"Net Worth Calculator"]
[]
[]
[null,"Net Worth",{"v":129600,"d":"$129,600"},null,null,"2024-05-01"]
[]
[null,"Own (Assets)",null,null,"Owe (Liabilities)"]
[]
[null,null,"Estimated Value",null,null,"Estimated Value"]
[null,"Personal Items",null,null,"Loan Balances"]
[null,"Home",{"v":100000,"d":"$100,000"},null,"Mortgage loan",{"v":50000,"d":"$50,000.00"}]
[null,"Vehicles",{"v":10000,"d":"$10,000"},null,"Home equity loan",0]
[null,"Jewelry",{"v":3000,"d":"$3,000"},null,"Car loans",{"v":1400,"d":"$1,400.00"}]
[null,"Artwork",0,null,"Real estate loans",0]
[null,"Furniture",{"v":5000,"d":"$5,000"},null,"Student loans",0]
[null,"Electronics",{"v":5000,"d":"$5,000"},null,"Other loans",0]
[null,"Antiques",0,null,"Other Outstanding Debt"]
[null,"Other",{"v":15000,"d":"$15,000"},null,"Credit card debt",{"v":9000,"d":"$9,000.00"}]
[null,"Cash or Cash Equivalent",null,null,"Other debt",0]
[null,"Cheque account",{"v":1200,"d":"$1,200"},null,"Overdraft",0]
[null,"Savings account",{"v":800,"d":"$800"},null,"Other accounts",0]
[null,"Certificates of deposit",0]
[null,"Money market account",0]
[null,"Life insurance (cash value)",0]
[null,"Other",0]
[null,"Investments"]
[null,"Retirement account",0]
[null,"Bonds",0]
[null,"Mutual funds",{"v":50000,"d":"$50,000"}]
[null,"Individual stock shares",0]
[null,"Real estate other than home",0]
[null,"Other",0]
[null,"Assets Total",{"v":190000,"d":"$190,000"},null,"Liabilities Total",{"v":60400,"d":"$60,400"}]