{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Beregning af nettoformue"],"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":"Beregning af nettoformue","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"]}
["Beregning af nettoformue"]
[]
["Anslået nettoformue:",167180,null,null,"2006-07-11"]
[]
[]
["Aktiver",null,null,"Passiver"]
[]
[null,"Anslået værdi",null,null,"Anslået værdi"]
["Personlige værdier",null,null,"Saldi for lån"]
["Hjem",240000,null,"Realkreditlån",200000]
["Køretøjer",24000,null,"Privat aktielån",0]
["Smykker",2300,null,"Billån",14000]
["Kunst",1400,null,"Realkreditlån",0]
["Møbler",6500,null,"Studielån",0]
["Elektronik",3000,null,"Andre lån",0]
["Antikviteter",0,null,"Anden udestående gæld"]
["Andet",0,null,"Kreditkortgæld",9000]
["Likvider",null,null,"Anden gæld",0]
["Checkkonto",1200]
["Opsparingskonto",780]
["Indlånsbeviser",0]
["Pengemarkedskonto",0]
["Livsforsikring (kontantværdi)",0]
["Andet",0]
["Investeringer"]
["Pensionskonto",21000]
["Obligationer",0]
["Investeringsforeninger",5000]
["Individuelle aktieandele",10000]
["Fast ejendom ud over hjemmet",75000]
["Andet",0]
["Samlede aktiver",390180,null,"Samlede passiver",223000]