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

{"sheet":"Netovara kalkulaator","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]]}
["Netovara kalkulaator"]
[]
["Hinnanguline netovara:",{"$f":"B32-E32","v":{"v":1035500,"d":"1,035,500 kr"}},null,null,{"$f":"TODAY()","v":"2012-09-06"}]
[]
[]
["Varad",null,null,"Kohustused"]
[]
[null,"Hinnanguline väärtus",null,null,"Hinnanguline väärtus"]
["Isiklik vara",null,null,"Laenusaldo"]
["Kodu",{"v":1240000,"d":" 1,240,000kr"},null,"Hüpoteeklaen",{"v":1200000,"d":" 1,200,000kr"}]
["Sõidukid",{"v":240000,"d":" 240,000kr"},null,"Eluasemelaen",0]
["Ehted",{"v":2300,"d":" 2,300kr"},null,"Autoliisingud",{"v":140000,"d":" 140,000kr"}]
["Käsitööesemed",{"v":1400,"d":" 1,400kr"},null,"Kinnisvaralaenud",0]
["Mööbel",{"v":65000,"d":" 65,000kr"},null,"Õppelaenud",0]
["Elektroonika",{"v":30000,"d":" 30,000kr"},null,"Muud laenud",0]
["Antiikesemed",0,null,"Muud olulised võlad"]
["Muu",0,null,"Krediitkaardivõlg",{"v":9000,"d":" 9,000kr"}]
["Raha või raha ekvivalent",null,null,"Muud võlad",0]
["Pangakonto",{"v":12000,"d":" 12,000kr"}]
["Säästukonto",{"v":7800,"d":" 7,800kr"}]
["Hoiusesertifikaat",0]
["Rahaturukonto",0]
["Elukindlustus (sularahaväärtus)",0]
["Muu",0]
["Investeeringud"]
["Pensionikonto",{"v":21000,"d":" 21,000kr"}]
["Võlakirjad",0]
["Avatud investeerimisfondid",{"v":5000,"d":" 5,000kr"}]
["Isiklikud aktsiad",{"v":10000,"d":" 10,000kr"}]
["Kinnisvara lisaks kodule",{"v":750000,"d":" 750,000kr"}]
["Muu",0]
["Varad kokku",{"$f":"SUM(B10:B31)","v":{"v":2384500,"d":" 2,384,500kr"}},null,"Kohustused kokku",{"$f":"SUM(E10:E31)","v":{"v":1349000,"d":" 1,349,000kr"}}]