{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Informācijas panelis","Aktīvi","Pasīvi","aprēķini"],"not_rendered":{"charts":4,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Informācijas panelis","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"INFORMĀCIJAS PANELIS",{"$nulls":4},"TĪRĀ VĒRTĪBA KOPĀ"," "]
{"$rows_empty":8}
[null,{"$f":"JaunāVērtība","v":{"v":159600,"d":"159,600 €"}},null,{"$f":"AktīviKopā","v":{"v":380800,"d":"380,800 €"}},null,null,{"$f":"PasīviKopā","v":{"v":221200,"d":"221,200 €"}}]
[null,"TĪRĀ VĒRTĪBA",null,"AKTĪVI KOPĀ",null,null,"PASĪVI KOPĀ"]
[{"$nulls":3},"NAUDA",null,null,"NENODROŠNĀTS"]
[{"$nulls":3},"INVESTĪCIJAS",null,null,"NODROŠINĀTS"]
[{"$nulls":3},"PENSIJA"]
[{"$nulls":3},"PERSONISKS"]

{"sheet":"Aktīvi","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[11,1,12,1],[13,1,14,1],[14,2,14,4],[14,6,14,8],[25,2,25,4],[25,6,25,8]]}
[]
[null,"AKTĪVI",{"$nulls":5},"TĪRĀ VĒRTĪBA KOPĀ",null," "]
[]
[null,null," ","NAUDA","VĒRTĪBA",null," ","PERSONISKS","VĒRTĪBA"]
[{"$nulls":3},"NAUDA KASĒ",{"v":2000,"d":"2,000"},null,null,"GALVENĀ DZĪVESVIETA",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"NORĒĶINU KONTI",{"v":2500,"d":"2,500"},null,null,"OTRĀ DZĪVESVIETA"]
[{"$nulls":3},"IEGULDĪJUMA KONTI",{"v":4000,"d":"4,000"},null,null,"KOLEKCIONĒJAMIE PRIEKŠMETI"]
[{"$nulls":3},"NAUDAS TIRGUS KONTI",{"v":3300,"d":"3,300"},null,null,"AUTOMAŠĪNAS",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"NAUDAS TIRGUS FONDA KONTI",{"v":7000,"d":"7,000"},null,null,"MĀJAS MĒBELES",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"NOGULDĪJUMA SERTIFIKĀTI",{"$nulls":3},"KAŽOKIZSTRĀDĀJUMI, JUVELIERIZSTRĀDĀJUMI"]
[{"$nulls":3},"ASV VALSTS KASES OBLIGĀCIJAS",{"$nulls":3},"CITI AKTĪVI",{"v":1500,"d":"1,500"}]
[null,{"$f":"AktīviKopā","v":{"v":380800,"d":"380,800 €"}},null,"DZĪVĪBAS APDROŠINĀŠANAS VĒRTĪBA NAUDĀ",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Nauda[VĒRTĪBA])","v":{"v":43300,"d":"43,300"}},null,null,"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Personisks[VĒRTĪBA])","v":{"v":276500,"d":"276,500"}}]
[null,"AKTĪVI KOPĀ"]
[]
[]
[null,null," ","INVESTĪCIJAS","VĒRTĪBA",null," ","PENSIJA","VĒRTĪBA"]
[null,null," ","KRĀJUMI",{"v":15000,"d":"15,000"},null,null,"PENSIJA"]
[{"$nulls":3},"OBLIGĀCIJAS",{"$nulls":3},"VID KONTI"]
[{"$nulls":3},"SAVSTARPĒJU FONDU INVESTĪCIJAS",{"$nulls":3},"PENSIJU PLĀNU KONTI"]
[{"$nulls":3},"LĪDZDALĪBAS DAĻAS",{"$nulls":3},"401K",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"CITAS INVESTĪCIJAS",{"$nulls":3},"SEP"]
[{"$nulls":7},"ESOP"]
[{"$nulls":3},"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Investīcijas[VĒRTĪBA])","v":{"v":15000,"d":"15,000"}},null,null,"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Pensija[VĒRTĪBA])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Pasīvi","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"PASĪVI",{"$nulls":5},"TĪRĀ VĒRTĪBA KOPĀ",null," "]
[]
[null,null," ","NENODROŠNĀTS","OWE",null," ","NODROŠINĀTS","OWE"]
[{"$nulls":3},"KREDĪTKARTES",{"v":1200,"d":"1,200"},null,null,"Automašīnu līzings",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"IZMAKSU KONTI",{"v":3000,"d":"3,000"},null,null,"Rec. transportlīdzekļu aizdevumi"]
[{"$nulls":3},"MĀCĪBU AIZDEVUMI",{"v":17500,"d":"17,500"},null,null,"Aizdevumi iekārtām"]
[{"$nulls":3},"ALIMENTI",{"$nulls":3},"Mājas hipotēkas",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"BĒRNU PABALSTS",{"$nulls":3},"Aizdevumi mājas kapitālam",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"NODOKĻA SAISTĪBAS",{"v":8000,"d":"8,000"},null,null,"Pārējie aizdevumi"]
[{"$nulls":3},"CITI",{"v":6000,"d":"6,000"},null,null,"Nodokļu saistības",{"v":4000,"d":"4,000"}]
[null,{"$f":"PasīviKopā","v":{"v":221200,"d":"221,200 €"}},{"$nulls":5},"Cits",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Nenodrošināts[OWE])","v":{"v":35700,"d":"35,700"}},null,null,"KOPĀ",{"$f":"SUBTOTAL(109,Tab.Nodrošināts[OWE])","v":{"v":185500,"d":"185,500"}}]
[null,"AKTĪVI KOPĀ"]

{"sheet":"aprēķini","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Šī lapa jāatstāj paslēpta ***"]
{"$rows_empty":8}
[null,{"$f":"Tab.Nauda[[#Headers],[NAUDA]]","v":"NAUDA"},{"$f":"SUM(Tab.Nauda[VĒRTĪBA])","v":{"v":43300,"d":"43,300 €"}}]
[null,{"$f":"Tab.Investīcijas[[#Headers],[INVESTĪCIJAS]]","v":"INVESTĪCIJAS"},{"$f":"SUM(Tab.Investīcijas[VĒRTĪBA])","v":{"v":15000,"d":"15,000 €"}}]
[null,{"$f":"Tab.Pensija[[#Headers],[PENSIJA]]","v":"PENSIJA"},{"$f":"SUM(Tab.Pensija[VĒRTĪBA])","v":{"v":46000,"d":"46,000 €"}}]
[null,{"$f":"Tab.Personisks[[#Headers],[PERSONISKS]]","v":"PERSONISKS"},{"$f":"SUM(Tab.Personisks[VĒRTĪBA])","v":{"v":276500,"d":"276,500 €"}}]
[null,"Aktīvi kopā",{"$f":"SUM(Tab.Nauda[VĒRTĪBA],Tab.Investīcijas[VĒRTĪBA],Tab.Pensija[VĒRTĪBA],Tab.Personisks[VĒRTĪBA])","v":{"v":380800,"d":"380,800 €"}}]
[]
[]
[null,{"$f":"Tab.Nenodrošināts[[#Headers],[NENODROŠNĀTS]]","v":"NENODROŠNĀTS"},{"$f":"SUM(Tab.Nenodrošināts[OWE])","v":{"v":35700,"d":"35,700 €"}}]
[null,{"$f":"Tab.Nodrošināts[[#Headers],[NODROŠINĀTS]]","v":"NODROŠINĀTS"},{"$f":"SUM(Tab.Nodrošināts[OWE])","v":{"v":185500,"d":"185,500 €"}}]
[null,"Pasīvi kopā",{"$f":"SUM(Tab.Nenodrošināts[OWE],Tab.Nodrošināts[OWE])","v":{"v":221200,"d":"221,200 €"}}]
[]
[]
[null,"Tīrā vērtība",{"$f":"C15-C20","v":{"v":159600,"d":"159,600 €"}}]