{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Instrumentbord","Aktiva","Gjeld","beregninger"],"not_rendered":{"charts":4,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Instrumentbord","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"INSTRUMENTBORD",{"$nulls":4},"NETTOVERDISAMMENDRAG"," "]
{"$rows_empty":8}
[null,{"$f":"NyVerdi","v":{"v":159600,"d":"kr 159,600"}},null,{"$f":"TotaleAktiva","v":{"v":380800,"d":"kr 380,800"}},null,null,{"$f":"TotalGjeld","v":{"v":221200,"d":"kr 221,200"}}]
[null,"NETTOVERDI",null,"SUM AKTIVA",null,null,"SUM GJELD"]
[{"$nulls":3},"KONTANTER",null,null,"USIKRET"]
[{"$nulls":3},"INVESTERINGER",null,null,"SIKRET"]
[{"$nulls":3},"PENSJONER"]
[{"$nulls":3},"PERSONLIG"]

{"sheet":"Aktiva","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[11,1,12,1],[13,1,14,1],[14,2,14,4],[14,6,14,8],[25,2,25,4],[25,6,25,8]]}
[]
[null,"AKTIVA",{"$nulls":5},"NETTOVERDISAMMENDRAG",null," "]
[]
[null,null," ","KONTANTER","VERDI",null," ","PERSONLIG","VERDI"]
[{"$nulls":3},"TILGJENGELIGE KONTANTER",{"v":2000,"d":"2,000"},null,null,"HOVEDBOSTED",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"SJEKKONTOER",{"v":2500,"d":"2,500"},null,null,"ANDREBOSTED"]
[{"$nulls":3},"SPAREKONTOER",{"v":4000,"d":"4,000"},null,null,"SAMLEOBJEKTER"]
[{"$nulls":3},"PENGEMARKEDSKONTOER",{"v":3300,"d":"3,300"},null,null,"BILER",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"PENGEMARKEDSFONDSKONTOER",{"v":7000,"d":"7,000"},null,null,"INVENTAR",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"INNSKUDDSATTEST",{"$nulls":3},"PELSER OG SMYKKER"]
[{"$nulls":3},"STATSOBLIGASJONER",{"$nulls":3},"ANDRE AKTIVA",{"v":1500,"d":"1,500"}]
[null,{"$f":"TotaleAktiva","v":{"v":380800,"d":"kr 380,800"}},null,"KONTANTVERDI AV LIVSFORSIKRING",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"DELSUM",{"$f":"SUBTOTAL(109,tblKontanter[VERDI])","v":{"v":43300,"d":"43,300"}},null,null,"DELSUM",{"$f":"SUBTOTAL(109,tblPersonlig[VERDI])","v":{"v":276500,"d":"276,500"}}]
[null,"SUM AKTIVA"]
[]
[]
[null,null," ","INVESTERINGER","VERDI",null," ","PENSJONER","VERDI"]
[{"$nulls":3},"AKSJER",{"v":15000,"d":"15,000"},null,null,"PENSJON"]
[{"$nulls":3},"OBLIGASJONER",{"$nulls":3},"IPA-KONTOER"]
[{"$nulls":3},"FONDSINVESTERINGER",{"$nulls":3},"IPS-KONTOER"]
[{"$nulls":3},"PARTNERSKAPSINVESTERINGER",{"$nulls":3},"OTP",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"ANDRE INVESTERINGER",{"$nulls":3},"SEP"]
[{"$nulls":7},"Pensjonssparing"]
[{"$nulls":3},"DELSUM",{"$f":"SUBTOTAL(109,tblInvesteringer[VERDI])","v":{"v":15000,"d":"15,000"}},null,null,"DELSUM",{"$f":"SUBTOTAL(109,tblPensjon[VERDI])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Gjeld","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"GJELD",{"$nulls":5},"NETTOVERDISAMMENDRAG",null," "]
[]
[null,null," ","USIKRET","GJELD",null," ","SIKRET","GJELD"]
[{"$nulls":3},"KREDITTKORT",{"v":1200,"d":"1,200"},null,null,"Billån",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"KREDITTKONTOER",{"v":3000,"d":"3,000"},null,null,"Hyttelån"]
[{"$nulls":3},"STUDIELÅN",{"v":17500,"d":"17,500"},null,null,"Forbrukslån"]
[{"$nulls":3},"UNDERHOLDNINGSBIDRAG",{"$nulls":3},"Boliglån",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"BARNEBIDRAG",{"$nulls":3},"Egenkapitallån",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"SKATTEGJELD",{"v":8000,"d":"8,000"},null,null,"Andre lån"]
[{"$nulls":3},"ANDRE",{"v":6000,"d":"6,000"},null,null,"Skattegjeld",{"v":4000,"d":"4,000"}]
[null,{"$f":"TotalGjeld","v":{"v":221200,"d":"kr 221,200"}},{"$nulls":5},"Annet",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"DELSUM",{"$f":"SUBTOTAL(109,tblUsikret[GJELD])","v":{"v":35700,"d":"35,700"}},null,null,"DELSUM",{"$f":"SUBTOTAL(109,tblSikret[GJELD])","v":{"v":185500,"d":"185,500"}}]
[null,"SUM AKTIVA"]

{"sheet":"beregninger","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Dette arket må være skjult ***"]
{"$rows_empty":8}
[null,{"$f":"tblKontanter[[#Headers],[KONTANTER]]","v":"KONTANTER"},{"$f":"SUM(tblKontanter[VERDI])","v":{"v":43300,"d":"kr 43,300"}}]
[null,{"$f":"tblInvesteringer[[#Headers],[INVESTERINGER]]","v":"INVESTERINGER"},{"$f":"SUM(tblInvesteringer[VERDI])","v":{"v":15000,"d":"kr 15,000"}}]
[null,{"$f":"tblPensjon[[#Headers],[PENSJONER]]","v":"PENSJONER"},{"$f":"SUM(tblPensjon[VERDI])","v":{"v":46000,"d":"kr 46,000"}}]
[null,{"$f":"tblPersonlig[[#Headers],[PERSONLIG]]","v":"PERSONLIG"},{"$f":"SUM(tblPersonlig[VERDI])","v":{"v":276500,"d":"kr 276,500"}}]
[null,"Sum aktiva",{"$f":"SUM(tblKontanter[VERDI],tblInvesteringer[VERDI],tblPensjon[VERDI],tblPersonlig[VERDI])","v":{"v":380800,"d":"kr 380,800"}}]
[]
[]
[null,{"$f":"tblUsikret[[#Headers],[USIKRET]]","v":"USIKRET"},{"$f":"SUM(tblUsikret[GJELD])","v":{"v":35700,"d":"kr 35,700"}}]
[null,{"$f":"tblSikret[[#Headers],[SIKRET]]","v":"SIKRET"},{"$f":"SUM(tblSikret[GJELD])","v":{"v":185500,"d":"kr 185,500"}}]
[null,"Sum gjeld",{"$f":"SUM(tblUsikret[GJELD],tblSikret[GJELD])","v":{"v":221200,"d":"kr 221,200"}}]
[]
[]
[null,"Nettoverdi",{"$f":"C15-C20","v":{"v":159600,"d":"kr 159,600"}}]