{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Personiskā neto vērtība","Aktīvi","Parādi"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Personiskā neto vērtība","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Skaidra nauda un skaidras naudas ekvivalenti",{"$f":"SUMIF(TBL_Assets[Kategorija],'Personiskā neto vērtība'!Q2,TBL_Assets[Vērtība])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Skaidra nauda un skaidras naudas ekvivalenti"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Aktīvu kopsumma",{"$f":"SUM(TBL_Assets[Vērtība])","v":1923500}]
[null,null," PERSONISKĀ NETO VĒRTĪBA",{"$nulls":13},"Īpašumi",{"$f":"SUMIF(TBL_Assets[Kategorija],'Personiskā neto vērtība'!Q3,TBL_Assets[Vērtība])+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$6,0),1)","v":"Iekrājumi pensijai"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Parādu kopsumma",{"$f":"SUM(TBL_Debts[Vērtība])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 EUR"}},{"$nulls":6},"AKTĪVI salīdzinājumā ar PARĀDIEM",{"$nulls":6},"Investīcijas",{"$f":"SUMIF(TBL_Assets[Kategorija],'Personiskā neto vērtība'!Q4,TBL_Assets[Vērtība])+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$6,0),1)","v":"Dzīvības apdrošināšana"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Iekrājumi pensijai",{"$f":"SUMIF(TBL_Assets[Kategorija],'Personiskā neto vērtība'!Q5,TBL_Assets[Vērtība])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investīcijas"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Aktīvu kopsumma",{"$f":"SUM(TBL_Assets[Vērtība])","v":{"v":1923500,"d":"1,923,500 EUR "}},{"$nulls":10},"Dzīvības apdrošināšana",{"$f":"SUMIF(TBL_Assets[Kategorija],'Personiskā neto vērtība'!Q6,TBL_Assets[Vērtība])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Īpašumi"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Parādu kopsumma",{"$f":"SUM(TBL_Debts[Vērtība])","v":{"v":652500,"d":"652,500 EUR "}}]
[]
[]
[]
[{"$nulls":3},"AKTĪVU KOPSAVILKUMS"]
[{"$nulls":10},{"$f":"U6","v":"Īpašumi"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 EUR "}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investīcijas"},{"$f":"V5","v":{"v":475000,"d":"475,000 EUR "}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Dzīvības apdrošināšana"},{"$f":"V4","v":{"v":103000,"d":"103,000 EUR "}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Iekrājumi pensijai"},{"$f":"V3","v":{"v":98000,"d":"98,000 EUR "}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Skaidra nauda un skaidras naudas ekvivalenti"},{"$f":"V2","v":{"v":42500,"d":"42,500 EUR "}}]

{"sheet":"Aktīvi","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"AKTĪVI"]
[]
[null,"Kategorija","Vienums","Vērtība"]
[null,"Īpašumi","Mājoklis",{"v":560000,"d":"560,000.00 EUR"}]
[null,"Īpašumi","Citi",{"v":255000,"d":"255,000.00 EUR"}]
[null,"Iekrājumi pensijai","Pensijas konti",{"v":98000,"d":"98,000.00 EUR"}]
[null,"Investīcijas","Akcijas",{"v":53000,"d":"53,000.00 EUR"}]
[null,"Investīcijas","Obligācijas",{"v":25000,"d":"25,000.00 EUR"}]
[null,"Investīcijas","Kopējie līdzekļi",{"v":33000,"d":"33,000.00 EUR"}]
[null,"Investīcijas","Depozīta sertifikāti",{"v":74000,"d":"74,000.00 EUR"}]
[null,"Investīcijas","Dārgmetāli",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Investīcijas","Trasta fondi",{"v":250000,"d":"250,000.00 EUR"}]
[null,"Dzīvības apdrošināšana","Veselības uzkrājumu konts",{"v":18000,"d":"18,000.00 EUR"}]
[null,"Dzīvības apdrošināšana","Dzīvības apdrošināšanas polises vērtība",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Investīcijas","Citi",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Skaidra nauda un skaidras naudas ekvivalenti","Norēķinu konti",{"v":35500,"d":"35,500.00 EUR"}]
[null,"Skaidra nauda un skaidras naudas ekvivalenti","Krājkonti",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Skaidra nauda un skaidras naudas ekvivalenti","Citi",{"v":2000,"d":"2,000.00 EUR"}]
[null,"Īpašumi","Automašīnas",{"v":55000,"d":"55,000.00 EUR"}]
[null,"Īpašumi","Citi transportlīdzekļi",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Īpašumi","Mēbeles",{"v":100000,"d":"100,000.00 EUR"}]
[null,"Īpašumi","Kolekcionējami priekšmeti",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Īpašumi","Rotaslietas",{"v":60000,"d":"60,000.00 EUR"}]
[null,"Īpašumi","Citas luksusa preces",{"v":40000,"d":"40,000.00 EUR"}]

{"sheet":"Parādi","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"Parādi"]
[]
[null,"Kategorija","Vērtība"]
[null,"Hipotēkas",{"v":400000,"d":"400,000.00 EUR"}]
[null,"Aizņēmumi pret īpašuma ķīlu",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Aizņēmumi pret automašīnas ķīlu",{"v":30000,"d":"30,000.00 EUR"}]
[null,"Personiskie aizņēmumi",{"v":12500,"d":"12,500.00 EUR"}]
[null,"Kredītkartes",{"v":65000,"d":"65,000.00 EUR"}]
[null,"Studiju kredīti",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Aizņēmumi pret ieguldījumiem",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Aizņēmumi pret dzīvības apdrošināšanu",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Citi kredītu maksājumi",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Citi parādi",{"v":50000,"d":"50,000.00 EUR"}]