{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Nettoverdikalkulator"],"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":"Nettoverdikalkulator","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]],"flags":["formulas_cached_only"]}
["Nettoverdikalkulator"]
[]
["Beregnet nettoverdi:",1671800,null,null,"2006-06-22"]
[]
[]
["Eiendeler",null,null,"Gjeld"]
[]
[null,"Beregnet verdi",null,null,"Beregnet verdi"]
["Personlige ting",null,null,"Lånesaldo"]
["Bolig",2400000,null,"Boliglån",2000000]
["Kjøretøyer",240000,null,"Boligkreditt",0]
["Smykker",23000,null,"Billån",140000]
["Kunst",14000,null,"Lån til annen fast eiendom",0]
["Møbler",65000,null,"Studielån",0]
["Elektronikk",30000,null,"Andre lån",0]
["Antikviteter",0,null,"Annen utestående gjeld"]
["Annet",0,null,"Kredittkortgjeld",90000]
["Kontanter eller andre likvide midler",null,null,"Annen gjeld",0]
["Lønnskonto",12000]
["Sparekonto",7800]
["Fastrentekonto",0]
["Pengemarkedsfond",0]
["Livsforsikring (kontantverdi)",0]
["Annet",0]
["Investeringer"]
["Pensjonskonto",210000]
["Obligasjoner",0]
["Aksjefond",50000]
["Enkeltstående aksjeposter",100000]
["Annen fast eiendom enn bolig",750000]
["Annet",0]
["Sum eiendeler",3901800,null,"Sum gjeld",2230000]