{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Personligt nettovärde","Tillgångar","Skulder"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Personligt nettovärde","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Kontanter och likvida medel",{"$f":"SUMIF(TBL_Assets[Kategori],'Personligt nettovärde'!Q2,TBL_Assets[Värde])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Kontanter och likvida medel"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Summa tillgångar",{"$f":"SUM(TBL_Assets[Värde])","v":1923500}]
[null,null," PERSONLIGT NETTOVÄRDE",{"$nulls":13},"Ägodelar",{"$f":"SUMIF(TBL_Assets[Kategori],'Personligt nettovärde'!Q3,TBL_Assets[Värde])+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$6,0),1)","v":"Pensionssparande"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Summa skulder",{"$f":"SUM(TBL_Debts[Värde])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 kr"}},{"$nulls":6},"TILLGÅNGAR vs SKULDER",{"$nulls":6},"Investeringar",{"$f":"SUMIF(TBL_Assets[Kategori],'Personligt nettovärde'!Q4,TBL_Assets[Värde])+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$6,0),1)","v":"Livförsäkring"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Pensionssparande",{"$f":"SUMIF(TBL_Assets[Kategori],'Personligt nettovärde'!Q5,TBL_Assets[Värde])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investeringar"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Summa tillgångar",{"$f":"SUM(TBL_Assets[Värde])","v":{"v":1923500,"d":"1,923,500 kr"}},{"$nulls":10},"Livförsäkring",{"$f":"SUMIF(TBL_Assets[Kategori],'Personligt nettovärde'!Q6,TBL_Assets[Värde])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Ägodelar"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Summa skulder",{"$f":"SUM(TBL_Debts[Värde])","v":{"v":652500,"d":"652,500 kr"}}]
[]
[]
[]
[{"$nulls":3},"SAMMANFATTNING AV TILLGÅNGAR"]
[{"$nulls":10},{"$f":"U6","v":"Ägodelar"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 kr"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investeringar"},{"$f":"V5","v":{"v":475000,"d":"475,000 kr"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Livförsäkring"},{"$f":"V4","v":{"v":103000,"d":"103,000 kr"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Pensionssparande"},{"$f":"V3","v":{"v":98000,"d":"98,000 kr"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Kontanter och likvida medel"},{"$f":"V2","v":{"v":42500,"d":"42,500 kr"}}]

{"sheet":"Tillgångar","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"TILLGÅNGAR"]
[]
[null,"Kategori","Vara","Värde"]
[null,"Ägodelar","Start",{"v":560000,"d":"560,000.00 kr"}]
[null,"Ägodelar","Övrigt",{"v":255000,"d":"255,000.00 kr"}]
[null,"Pensionssparande","Pensionssparande",{"v":98000,"d":"98,000.00 kr"}]
[null,"Investeringar","Aktier",{"v":53000,"d":"53,000.00 kr"}]
[null,"Investeringar","Obligationer",{"v":25000,"d":"25,000.00 kr"}]
[null,"Investeringar","Fonder",{"v":33000,"d":"33,000.00 kr"}]
[null,"Investeringar","CD",{"v":74000,"d":"74,000.00 kr"}]
[null,"Investeringar","Ädelmetaller",{"v":20000,"d":"20,000.00 kr"}]
[null,"Investeringar","Förvaltningsfonder",{"v":250000,"d":"250,000.00 kr"}]
[null,"Livförsäkring","Sjukförsäkringskonto",{"v":18000,"d":"18,000.00 kr"}]
[null,"Livförsäkring","Nominellt värde livsförsäkring",{"v":85000,"d":"85,000.00 kr"}]
[null,"Investeringar","Övrigt",{"v":20000,"d":"20,000.00 kr"}]
[null,"Kontanter och likvida medel","Checkkonton",{"v":35500,"d":"35,500.00 kr"}]
[null,"Kontanter och likvida medel","Sparkonton",{"v":5000,"d":"5,000.00 kr"}]
[null,"Kontanter och likvida medel","Övrigt",{"v":2000,"d":"2,000.00 kr"}]
[null,"Ägodelar","Bilar",{"v":55000,"d":"55,000.00 kr"}]
[null,"Ägodelar","Andra fordon",{"v":85000,"d":"85,000.00 kr"}]
[null,"Ägodelar","Inredning",{"v":100000,"d":"100,000.00 kr"}]
[null,"Ägodelar","Samlarföremål",{"v":50000,"d":"50,000.00 kr"}]
[null,"Ägodelar","Smycken",{"v":60000,"d":"60,000.00 kr"}]
[null,"Ägodelar","Andra lyxvaror",{"v":40000,"d":"40,000.00 kr"}]

{"sheet":"Skulder","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"SKULDER"]
[]
[null,"Kategori","Värde"]
[null,"Huslån",{"v":400000,"d":"400,000.00 kr"}]
[null,"Lån med säkerhet",{"v":50000,"d":"50,000.00 kr"}]
[null,"Billån",{"v":30000,"d":"30,000.00 kr"}]
[null,"Personliga lån",{"v":12500,"d":"12,500.00 kr"}]
[null,"Kreditkort",{"v":65000,"d":"65,000.00 kr"}]
[null,"Studielån",{"v":10000,"d":"10,000.00 kr"}]
[null,"Lån mot investeringar",{"v":20000,"d":"20,000.00 kr"}]
[null,"Livförsäkringslån",{"v":5000,"d":"5,000.00 kr"}]
[null,"Andra lån med avbetalningar",{"v":10000,"d":"10,000.00 kr"}]
[null,"Andra skulder",{"v":50000,"d":"50,000.00 kr"}]