{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Kopsavilkums","Izdevumi"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Kopsavilkums","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Personiskais budžets"]
[null,null,"Jan","Feb","Marts","Aprīlis","Maijs","Jūnijs","Jūlijs","Aug","Sep","Okt","Nov","Dec","Gads"]
[null,"Izdevumi kopā",{"$f":"Izdevumi[[#Totals],[Jan]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Feb]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Mar]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Aprīlis]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Maijs]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Jūnijs]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Jūl]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Feb]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Mar]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Aprīlis]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Maijs]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Izdevumi[[#Totals],[Dec]]","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 EUR"}}]
[null,"Naudas iztrūkums/atlikums",{"$f":"SUM(Ienākumi[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Marts]]-E3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Aprīlis]]-F3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Maijs]]-G3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Jūnijs]]-H3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Jūlijs]]-I3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Feb]]-J3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Marts]]-K3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Aprīlis]]-L3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Maijs]]-M3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Ienākumi[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Ienākumi"]
[null,"Kategorija","Jan","Feb","Marts","Aprīlis","Maijs","Jūnijs","Jūlijs","Aug","Sep","Okt","Nov","Dec","Gads"]
[null,"Alga",{"$nulls":12},{"$f":"SUM(Ienākumi[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Procenti/dividendes",{"$nulls":12},{"$f":"SUM(Ienākumi[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Dažādi",{"$nulls":12},{"$f":"SUM(Ienākumi[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Kopā",{"$f":"SUBTOTAL(109,Ienākumi[Jan])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Feb])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Marts])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Aprīlis])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Maijs])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Jūnijs])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Jūlijs])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Aug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Sep])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Okt])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Nov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Dec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Ienākumi[Gads])","v":{"v":0,"d":"0 EUR"}}]

{"sheet":"Izdevumi","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Personiskais budžets"]
[null,"Izdevumi"]
[null,"Kategorija","Apakškategorija","Jan","Feb","Mar","Aprīlis","Maijs","Jūnijs","Jūl","Aug","Sep","Okt","Nov","Dec","Gads"]
[null,"Mājas","Hipotekārais kredīts/īre",{"$nulls":12},{"$f":"SUM(Izdevumi!$D4:$O4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Ikdienas dzīvošana","Pārtikas preces ",{"$nulls":12},{"$f":"SUM(Izdevumi!$D5:$O5)","v":{"v":0,"d":"0 EUR"}}]
[null,"Transports","Degviela",{"$nulls":12},{"$f":"SUM(Izdevumi!$D6:$O6)","v":{"v":0,"d":"0 EUR"}}]
[null,"Izklaide","Kabeļtelevīzija",{"$nulls":12},{"$f":"SUM(Izdevumi!$D7:$O7)","v":{"v":0,"d":"0 EUR"}}]
[null,"Veselība","Sporta kluba abonements",{"$nulls":12},{"$f":"SUM(Izdevumi!$D8:$O8)","v":{"v":0,"d":"0 EUR"}}]
[null,"Atvaļinājumi","Lidmašīnas biļetes",{"$nulls":12},{"$f":"SUM(Izdevumi!$D9:$O9)","v":{"v":0,"d":"0 EUR"}}]
[null,"Atpūta","Maksa par sporta zāli",{"$nulls":12},{"$f":"SUM(Izdevumi!$D10:$O10)","v":{"v":0,"d":"0 EUR"}}]
[null,"Veicamie maksājumi/abonements","Žurnāli",{"$nulls":12},{"$f":"SUM(Izdevumi!$D11:$O11)","v":{"v":0,"d":"0 EUR"}}]
[null,"Kopā",null,{"$f":"SUBTOTAL(109,Izdevumi[Jan])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Feb])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Mar])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Aprīlis])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Maijs])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Jūnijs])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Jūl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Aug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Sep])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Okt])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Nov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Dec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Izdevumi[Gads])","v":{"v":0,"d":"0 EUR"}}]