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

{"sheet":"Personīgais mēneša budžets","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Personīgais mēneša budžets"]
[]
[]
[]
[null,"PLĀNOTIE MĒNEŠA IENĀKUMI","Ienākumi 1",null,{"v":4300,"d":"4,300 €"},null,"PLĀNOTAIS ATLIKUMS                                                         (Plānotie ienākumi mīnus izdevumi)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405 €"}}]
[null,null,"Citi ienākumi",null,{"v":300,"d":"300 €"}]
[null,null,"Kopējie mēneša ienākumi",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600 €"}},null,"FAKTISKAIS ATLIKUMS                                                        (Faktiskie ienākumi mīnus izdevumi)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064 €"}}]
[]
[null,"FAKTISKIE MĒNEŠA IENĀKUMI","Ienākumi 1",null,{"v":4000,"d":"4,000 €"},null,"STARPĪBA                                                                           (Faktiskie mīnus plānotie)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-341 €"}}]
[null,null,"Citi ienākumi",null,{"v":300,"d":"300 €"}]
[null,null,"Kopējie mēneša ienākumi",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300 €"}}]
[]
[null,"DZĪVOJAMĀ PLATĪBA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"IZKLAIDE","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"Hipotekārais kredīts vai īre",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"C15-D15","v":{"v":0,"d":"0 €"}},null,"Video/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0 €"}}]
[null,"Tālrunis",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"-46 €"},null,"Kompaktdiski",null,null,{"v":0,"d":"0 €"}]
[null,"Elektrība",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"-12 €"},null,"Filmas",null,null,{"v":0,"d":"0 €"}]
[null,"Gāze",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"-6 €"},null,"Koncerti",null,null,{"v":0,"d":"0 €"}]
[null,"Ūdensapgāde",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"},null,"Sporta pasākumi",null,null,{"v":0,"d":"0 €"}]
[null,"Kabeļtelevīzija",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"},null,"Dzīvais teātris",null,null,{"v":0,"d":"0 €"}]
[null,"Atkritumu savākšana",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"},null,"Citi",null,null,{"v":0,"d":"0 €"}]
[null,"Uzturēšana vai remonts",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"},null,"Citi",null,null,{"v":0,"d":"0 €"}]
[null,"Krājumi",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Citi",null,null,{"v":0,"d":"0 €"}]
[null,"Citi",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Apakšsummas",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"}]
[null,"Apakšsummas",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-41 €"}}]
[{"$nulls":6},"KREDĪTI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"TRANSPORTS","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Personiski izdevumi",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0 €"}}]
[null,"Maksājums par automašīnu",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0 €"}},null,"Students",null,null,{"v":0,"d":"0 €"}]
[null,"Autobusu biļetes/maksa par braukšanu taksometrā",null,null,{"v":0,"d":"0 €"},null,"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
[null,"Apdrošināšana",null,null,{"v":0,"d":"0 €"},null,"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
[null,"Autovadītāja apliecība",null,null,{"v":0,"d":"0 €"},null,"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
[null,"Degviela",null,null,{"v":0,"d":"0 €"},null,"Citi",null,null,{"v":0,"d":"0 €"}]
[null,"Ekspluatācija",null,null,{"v":0,"d":"0 €"},null,"Apakšsummas",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0 €"}}]
[null,"Citi",null,null,{"v":0,"d":"0 €"}]
[null,"Apakšsummas",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0 €"}},null,"NODOKĻI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[{"$nulls":6},"Federālie",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0 €"}}]
[null,"APDROŠINĀŠANA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Štata",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0 €"}}]
[null,"Mājas",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0 €"}},null,"Vietējie",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0 €"}}]
[null,"Veselības",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0 €"}},null,"Citi",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0 €"}}]
[null,"Dzīvības",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0 €"}}]
[null,"Citi",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0 €"}}]
[null,"Apakšsummas",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0 €"}},null,"IETAUPĪJUMI VAI IEGULDĪJUMI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[{"$nulls":6},"Pensijas konts",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0 €"}}]
[null,"ĒDIENS","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Ieguldījumu konts",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0 €"}}]
[null,"Pārtikas preces",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0 €"}},null,"Citi",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0 €"}}]
[null,"Ēšana ārpus mājām",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0 €"}}]
[null,"Citi",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0 €"}}]
[null,"Apakšsummas",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0 €"}},null,"DĀVANAS UN ZIEDOJUMI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[{"$nulls":6},"Labdarība 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0 €"}}]
[null,"MĀJDZĪVNIEKI","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Labdarība 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0 €"}}]
[null,"Ēdiens",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0 €"}},null,"Labdarība 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0 €"}}]
[null,"Medicīniskie",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0 €"}}]
[null,"Kopšana",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0 €"}}]
[null,"Rotaļlietas",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0 €"}},null,"JURIDISKIE","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"Citi",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0 €"}},null,"Advokāts",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0 €"}}]
[null,"Apakšsummas",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0 €"}},null,"Alimenti",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0 €"}}]
[{"$nulls":6},"Maksājumi par ķīlas tiesībām vai tiesas spriedumu",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0 €"}}]
[null,"PERSONISKĀ HIGIĒNA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Citi",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0 €"}}]
[null,"Medicīniskie",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0 €"}}]
[null,"Frizūra/nagi",null,null,{"v":0,"d":"0 €"}]
[null,"Apģērbs",null,null,{"v":0,"d":"0 €"},null,"KOPĀ PLĀNOTIE IZDEVUMI",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195 €"}}]
[null,"Ķīmiskā tīrītava",null,null,{"v":0,"d":"0 €"}]
[null,"Sporta un veselības klubs",null,null,{"v":0,"d":"0 €"},null,"KOPĀ FAKTISKIE IZDEVUMI",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236 €"}}]
[null,"Maksa par organizāciju",null,null,{"v":0,"d":"0 €"}]
[null,"Citi",null,null,{"v":0,"d":"0 €"},null,"KOPĀ STARPĪBA",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-41 €"}}]
[null,"Apakšsummas",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0 €"}}]