{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Neto vērtības kalkulators"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Neto vērtības kalkulators","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]]}
["Neto vērtības kalkulators"]
[]
["Aprēķinātā neto vērtība:",{"$f":"B32-E32","v":{"v":167180,"d":"167,180 €"}},null,null,{"$f":"TODAY()","v":"2014-04-30"}]
[]
[]
["Aktīvi",null,null,"Pasīvi"]
[]
[null,"Aprēķinātā vērtība",null,null,"Aprēķinātā vērtība"]
["Personiskie īpašumi",null,null,"Kredītu atlikumi"]
["Mājas",{"v":240000,"d":"240,000 €"},null,"Hipotekārais aizdevums",{"v":200000,"d":"200,000 €"}]
["Automašīnas",{"v":24000,"d":"24,000 €"},null,"Kredīts pret nekustamā īpašuma ķīlu",0]
["Dārglietas",{"v":2300,"d":"2,300 €"},null,"Automašīnu līzings",{"v":14000,"d":"14,000 €"}]
["Mākslas darbi",{"v":1400,"d":"1,400 €"},null,"Nekustamā īpašuma kredīti",0]
["Mēbeles",{"v":6500,"d":"6,500 €"},null,"Studēšanas kredīti",0]
["Elektronika",{"v":3000,"d":"3,000 €"},null,"Citi aizdevumi",0]
["Senlietas",0,null,"Citi nenomaksāti parādi"]
["Citi",0,null,"Kredītkartes parāds",{"v":9000,"d":"9,000 €"}]
["Skaidra nauda vai skaidras naudas ekvivalents",null,null,"Citi parādi",0]
["Tekošais konts",{"v":1200,"d":"1,200 €"}]
["Krājkonts",{"v":780,"d":"780 €"}]
["Depozītu sertifikāti",0]
["Naudas tirgus depozīta konts",0]
["Dzīvības apdrošināšana (vērtība naudā)",0]
["Citi",0]
["Ieguldījumi"]
["Pensijas konts",{"v":21000,"d":"21,000 €"}]
["Obligācijas",0]
["Savstarpējie fondi",{"v":5000,"d":"5,000 €"}]
["Individuālās akciju daļas",{"v":10000,"d":"10,000 €"}]
["Nekustamie īpašumi, atskaitot dzīvesvietas māju",{"v":75000,"d":"75,000 €"}]
["Citi",0]
["Kopā aktīvi",{"$f":"SUM(B10:B31)","v":{"v":390180,"d":"390,180 €"}},null,"Kopā pasīvi",{"$f":"SUM(E10:E31)","v":{"v":223000,"d":"223,000 €"}}]