{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Nettovärdeskalkylator"],"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":"Nettovärdeskalkylator","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"]}
["Nettovärdeskalkylator"]
[]
["Beräknat nettovärde:",167180,null,null,"2006-06-29"]
[]
[]
["Tillgångar",null,null,"Skulder"]
[]
[null,"Beräknat värde",null,null,"Beräknat värde"]
["Personliga objekt",null,null,"Lånebalans"]
["Startsida",240000,null,"Hypotekslån",200000]
["Fordon",24000,null,"Inteckningslån",0]
["Smycken",2300,null,"Billån",14000]
["Konst",1400,null,"Fastighetslån",0]
["Möbler",6500,null,"Studielån",0]
["Elektronik",3000,null,"Andra lån",0]
["Antikviteter",0,null,"Andra utestående skulder"]
["Övrigt",0,null,"Kreditkortsskulder",9000]
["Betalningar och betalningsflöde",null,null,"Andra skulder",0]
["Checkkonto",1200]
["Sparkonto",780]
["Depositionscertifikat",0]
["Penningmarknadskonto",0]
["Livförsäkring (kontantvärde)",0]
["Övrigt",0]
["Investeringar"]
["Pensionskonto",21000]
["Obligationer",0]
["Aktiefonder",5000]
["Individuella aktier",10000]
["Andra fastigheter än hemmet",75000]
["Övrigt",0]
["Tillgångar totalt",390180,null,"Skulder totalt",223000]