{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Gain on Sale of Home","Variables"],"not_rendered":{"external_links":1,"defined_names":19},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Gain on Sale of Home","index":0,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[1,1,2,3],[4,1,4,5],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,5],[15,1,15,4],[16,1,16,4],[17,1,17,5],[18,1,18,4],[19,1,19,5],[20,1,20,5],[21,1,21,4],[22,1,22,4],[23,1,23,5],[24,1,24,4]],"flags":["formulas_cached_only"]}
[]
[null,"Gain on Sale of Home",null,null,"New address:","21 Main St."]
[{"$nulls":4},"Old address:","101 217th Pl NE"]
[]
[null,"Transaction Facts"]
[null,"Sale price of 101 217th Pl NE"]
[null,"Basis (cost to acquire home) "]
[null,"Fix-up expenses"]
[null,"Commission rate"]
[null,"Purchase price of 21 Main St."]
[null,"Tax exclusion"]
[null,"Amount realized on sale",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Adjusted sale price",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Gain realized on sale",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Gain Calculations"]
[null,"Gain taxable this year",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Gain on which tax is deferred",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Over 55 Exclusion"]
[null,"Claim exclusion (y/n)",{"$nulls":3},"n"]
[null,"Full $125,000 exclusion no longer available"]
[null,"Tax"]
[null,"Tax bracket"]
[null,"Capital gains tax ",{"$nulls":3},{"v":0,"d":"$0"}]
[null,"Net"]
[null,"Net available for 21 Main St. mortgage",{"$nulls":3},{"v":0,"d":"$0"}]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",{"v":1,"d":"1 "}]