{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Isiklik netoväärtus","Varad","Võlgnevused"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Isiklik netoväärtus","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Raha ja raha ekvivalendid",{"$f":"SUMIF(TBL_Varad[Kategooria],'Isiklik netoväärtus'!Q2,TBL_Varad[Väärtus])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Raha ja raha ekvivalendid"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Varade kogusumma",{"$f":"SUM(TBL_Varad[Väärtus])","v":1923500}]
[null,null," ISIKLIK NETOVÄÄRTUS",{"$nulls":13},"Kinnisvara",{"$f":"SUMIF(TBL_Varad[Kategooria],'Isiklik netoväärtus'!Q3,TBL_Varad[Väärtus])+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$6,0),1)","v":"Pensioni säästud"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Võlgnevuste kogusumma",{"$f":"SUM(TBL_Võlad[Väärtus])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 €"}},{"$nulls":6},"VARAD JA VÕLAD",{"$nulls":6},"Investeeringud",{"$f":"SUMIF(TBL_Varad[Kategooria],'Isiklik netoväärtus'!Q4,TBL_Varad[Väärtus])+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$6,0),1)","v":"Elukindlustus"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Pensioni säästud",{"$f":"SUMIF(TBL_Varad[Kategooria],'Isiklik netoväärtus'!Q5,TBL_Varad[Väärtus])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investeeringud"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Varade kogusumma",{"$f":"SUM(TBL_Varad[Väärtus])","v":{"v":1923500,"d":"1,923,500 €"}},{"$nulls":10},"Elukindlustus",{"$f":"SUMIF(TBL_Varad[Kategooria],'Isiklik netoväärtus'!Q6,TBL_Varad[Väärtus])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Kinnisvara"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Võlgnevuste kogusumma",{"$f":"SUM(TBL_Võlad[Väärtus])","v":{"v":652500,"d":"652,500 €"}}]
[]
[]
[]
[{"$nulls":3},"VARADE KOKKUVÕTE"]
[{"$nulls":10},{"$f":"U6","v":"Kinnisvara"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 €"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investeeringud"},{"$f":"V5","v":{"v":475000,"d":"475,000 €"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Elukindlustus"},{"$f":"V4","v":{"v":103000,"d":"103,000 €"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Pensioni säästud"},{"$f":"V3","v":{"v":98000,"d":"98,000 €"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Raha ja raha ekvivalendid"},{"$f":"V2","v":{"v":42500,"d":"42,500 €"}}]

{"sheet":"Varad","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"VARAD"]
[]
[null,"Kategooria","Üksus","Väärtus"]
[null,"Kinnisvara","Kodu",{"v":560000,"d":"560,000.00 €"}]
[null,"Kinnisvara","Muu",{"v":255000,"d":"255,000.00 €"}]
[null,"Pensioni säästud","Pensionikonto",{"v":98000,"d":"98,000.00 €"}]
[null,"Investeeringud","Aktsiad",{"v":53000,"d":"53,000.00 €"}]
[null,"Investeeringud","Väärtpaberid",{"v":25000,"d":"25,000.00 €"}]
[null,"Investeeringud","Avatud investeerimisfondid",{"v":33000,"d":"33,000.00 €"}]
[null,"Investeeringud","CD-d",{"v":74000,"d":"74,000.00 €"}]
[null,"Investeeringud","Väärismetall",{"v":20000,"d":"20,000.00 €"}]
[null,"Investeeringud","Sihtfondid",{"v":250000,"d":"250,000.00 €"}]
[null,"Elukindlustus","Tervisekindlustuskonto",{"v":18000,"d":"18,000.00 €"}]
[null,"Elukindlustus","Elukindlustuspoliisi nimiväärtus",{"v":85000,"d":"85,000.00 €"}]
[null,"Investeeringud","Muu",{"v":20000,"d":"20,000.00 €"}]
[null,"Raha ja raha ekvivalendid","Arvelduskontod",{"v":35500,"d":"35,500.00 €"}]
[null,"Raha ja raha ekvivalendid","Hoiukontod",{"v":5000,"d":"5,000.00 €"}]
[null,"Raha ja raha ekvivalendid","Muu",{"v":2000,"d":"2,000.00 €"}]
[null,"Kinnisvara","Autod",{"v":55000,"d":"55,000.00 €"}]
[null,"Kinnisvara","Muud sõidukid",{"v":85000,"d":"85,000.00 €"}]
[null,"Kinnisvara","Sisustus",{"v":100000,"d":"100,000.00 €"}]
[null,"Kinnisvara","Kogutavad esemed",{"v":50000,"d":"50,000.00 €"}]
[null,"Kinnisvara","Ehted",{"v":60000,"d":"60,000.00 €"}]
[null,"Kinnisvara","Muud luksuskaubad",{"v":40000,"d":"40,000.00 €"}]

{"sheet":"Võlgnevused","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"VÕLGNEVUSED"]
[]
[null,"Kategooria","Väärtus"]
[null,"Hüpoteeklaenud",{"v":400000,"d":"400,000.00 €"}]
[null,"Kodukapitalilaenud",{"v":50000,"d":"50,000.00 €"}]
[null,"Autolaenud",{"v":30000,"d":"30,000.00 €"}]
[null,"Isiklikud laenud",{"v":12500,"d":"12,500.00 €"}]
[null,"Krediitkaardid",{"v":65000,"d":"65,000.00 €"}]
[null,"Õppelaenud",{"v":10000,"d":"10,000.00 €"}]
[null,"Investeeringutega tagatud laenud",{"v":20000,"d":"20,000.00 €"}]
[null,"Elukindlustuslaenud",{"v":5000,"d":"5,000.00 €"}]
[null,"Muud osamaksetega tagastatavad laenud",{"v":10000,"d":"10,000.00 €"}]
[null,"Muud võlgnevused",{"v":50000,"d":"50,000.00 €"}]