{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Personlig nettoverdi","Aktiva","Gjeld"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Personlig nettoverdi","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Kontanter og tilsvarende kontanter",{"$f":"SUMIF(TBL_Assets[Kategori],'Personlig nettoverdi'!Q2,TBL_Assets[Verdi])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Kontanter og tilsvarende kontanter"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Totale aktiva",{"$f":"SUM(TBL_Assets[Verdi])","v":1923500}]
[null,null,"PERSONLIG NETTOVERDI",{"$nulls":13},"Eiendommer",{"$f":"SUMIF(TBL_Assets[Kategori],'Personlig nettoverdi'!Q3,TBL_Assets[Verdi])+ROW(Q3)/10000","v":1205000.0003},{"$f":"_xlfn.RANK.EQ(R3,$R$2:$R$6,0)","v":1},null,{"$f":"INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),1)","v":"Pensjonssparing"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Total gjeld",{"$f":"SUM(TBL_Debts[Verdi])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"kr 1,271,000"}},{"$nulls":6},"AKTIVA kontra GJELD",{"$nulls":6},"Investeringer",{"$f":"SUMIF(TBL_Assets[Kategori],'Personlig nettoverdi'!Q4,TBL_Assets[Verdi])+ROW(Q4)/10000","v":475000.0004},{"$f":"_xlfn.RANK.EQ(R4,$R$2:$R$6,0)","v":2},null,{"$f":"INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),1)","v":"Livsforsikring"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Pensjonssparing",{"$f":"SUMIF(TBL_Assets[Kategori],'Personlig nettoverdi'!Q5,TBL_Assets[Verdi])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investeringer"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Totale aktiva",{"$f":"SUM(TBL_Assets[Verdi])","v":{"v":1923500,"d":"kr 1,923,500"}},{"$nulls":10},"Livsforsikring",{"$f":"SUMIF(TBL_Assets[Kategori],'Personlig nettoverdi'!Q6,TBL_Assets[Verdi])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Eiendommer"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Total gjeld",{"$f":"SUM(TBL_Debts[Verdi])","v":{"v":652500,"d":"kr 652,500"}}]
[]
[]
[]
[{"$nulls":3},"SAMMENDRAG AV AKTIVA"]
[{"$nulls":10},{"$f":"U6","v":"Eiendommer"},{"$f":"V6","v":{"v":1205000,"d":"kr 1,205,000"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investeringer"},{"$f":"V5","v":{"v":475000,"d":"kr 475,000"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Livsforsikring"},{"$f":"V4","v":{"v":103000,"d":"kr 103,000"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Pensjonssparing"},{"$f":"V3","v":{"v":98000,"d":"kr 98,000"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Kontanter og tilsvarende kontanter"},{"$f":"V2","v":{"v":42500,"d":"kr 42,500"}}]

{"sheet":"Aktiva","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"AKTIVA"]
[]
[null,"Kategori","Artikkel","Verdi"]
[null,"Eiendommer","Hjem",{"v":560000,"d":"kr 560,000.00"}]
[null,"Eiendommer","Annet",{"v":255000,"d":"kr 255,000.00"}]
[null,"Pensjonssparing","Pensjonskontoer",{"v":98000,"d":"kr 98,000.00"}]
[null,"Investeringer","Aksjer",{"v":53000,"d":"kr 53,000.00"}]
[null,"Investeringer","Obligasjoner",{"v":25000,"d":"kr 25,000.00"}]
[null,"Investeringer","Aksjefond",{"v":33000,"d":"kr 33,000.00"}]
[null,"Investeringer","CD-er",{"v":74000,"d":"kr 74,000.00"}]
[null,"Investeringer","Edelmetaller",{"v":20000,"d":"kr 20,000.00"}]
[null,"Investeringer","Båndlagte midler",{"v":250000,"d":"kr 250,000.00"}]
[null,"Livsforsikring","Helsesparekonto",{"v":18000,"d":"kr 18,000.00"}]
[null,"Livsforsikring","Pålydende verdi for livsforsikring",{"v":85000,"d":"kr 85,000.00"}]
[null,"Investeringer","Annet",{"v":20000,"d":"kr 20,000.00"}]
[null,"Kontanter og tilsvarende kontanter","Brukskontoer",{"v":35500,"d":"kr 35,500.00"}]
[null,"Kontanter og tilsvarende kontanter","Sparekontoer",{"v":5000,"d":"kr 5,000.00"}]
[null,"Kontanter og tilsvarende kontanter","Annet",{"v":2000,"d":"kr 2,000.00"}]
[null,"Eiendommer","Biler",{"v":55000,"d":"kr 55,000.00"}]
[null,"Eiendommer","Andre kjøretøy",{"v":85000,"d":"kr 85,000.00"}]
[null,"Eiendommer","Møbler",{"v":100000,"d":"kr 100,000.00"}]
[null,"Eiendommer","Samleobjekter",{"v":50000,"d":"kr 50,000.00"}]
[null,"Eiendommer","Smykker",{"v":60000,"d":"kr 60,000.00"}]
[null,"Eiendommer","Andre luksusvarer",{"v":40000,"d":"kr 40,000.00"}]

{"sheet":"Gjeld","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"GJELD"]
[]
[null,"Kategori","Verdi"]
[null,"Boliglån",{"v":400000,"d":"kr 400,000.00"}]
[null,"Mellomfinansieringslån",{"v":50000,"d":"kr 50,000.00"}]
[null,"Billån",{"v":30000,"d":"kr 30,000.00"}]
[null,"Personlige lån",{"v":12500,"d":"kr 12,500.00"}]
[null,"Kredittkort",{"v":65000,"d":"kr 65,000.00"}]
[null,"Studielån",{"v":10000,"d":"kr 10,000.00"}]
[null,"Investeringsfinansiert lån",{"v":20000,"d":"kr 20,000.00"}]
[null,"Livsforsikringslån",{"v":5000,"d":"kr 5,000.00"}]
[null,"Andre avdragslån",{"v":10000,"d":"kr 10,000.00"}]
[null,"Annen gjeld",{"v":50000,"d":"kr 50,000.00"}]