{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Budžeta kopsavilkums","Ikmēneša ienākumi","Ikmēneša izdevumi","Semestra izdevumi"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Budžeta kopsavilkums","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"mans studiju budžets"]
[null,"iztērētie ienākumi procentos",null,null,"Šajā šūnā ir sagrupētu stabiņu diagramma, kurā salīdzināti ikmēneša ienākumi un izdevumi."]
[null,{"$f":"NetoMēnešaIzdevumi/NetoMēnešaIenākumi","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"NetoMēnešaIzdevumi","v":1770}]
[null,"neto ikmēneša ienākumi"]
[null,{"$f":"Kopā_IkmēnešaIenākumi","v":{"v":2750,"d":"2,750 EUR"}}]
[null,"neto ikmēneša izdevumi"]
[null,{"$f":"Kopā_IkmēnešaIzdevumi+Kopā_SemestraIzdevumi","v":{"v":1770,"d":"1,770 EUR"}}]
[null,"bilance"]
[null,{"$f":"NetoMēnešaIenākumi-NetoMēnešaIzdevumi","v":{"v":980,"d":"980 EUR"}}]

{"sheet":"Ikmēneša ienākumi","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"mans studiju budžets"}]
[null,"ikmēneša ienākumi"]
[null,"Vienība","Daudzums"]
[null,"Fiksētie ienākumi",{"v":1500,"d":"1,500 EUR"}]
[null,"Pabalsti",{"v":500,"d":"500 EUR"}]
[null,"Aizdevumi",{"v":500,"d":"500 EUR"}]
[null,"Citi ienākumi",{"v":250,"d":"250 EUR"}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,IkmēnešaIenākumi[Daudzums])","v":{"v":2750,"d":"2,750 EUR"}}]

{"sheet":"Ikmēneša izdevumi","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"mans studiju budžets"}]
[null,"Ikmēneša izdevumi"]
[null,"Vienība","Daudzums"]
[null,"Īres maksa",{"v":20,"d":"20 EUR"}]
[null,"Komunālie pakalpojumi",{"v":50,"d":"50 EUR"}]
[null,"Mobilais tālrunis",{"v":75,"d":"75 EUR"}]
[null,"Pārtikas preces",{"v":250,"d":"250 EUR"}]
[null,"Auto izdevumi",{"v":50,"d":"50 EUR"}]
[null,"Studiju kredīti",{"v":500,"d":"500 EUR"}]
[null,"Kredītkartes",{"v":275,"d":"275 EUR"}]
[null,"Apdrošināšana",{"v":125,"d":"125 EUR"}]
[null,"Frizieris",{"v":50,"d":"50 EUR"}]
[null,"Izklaide",{"v":0,"d":"0 EUR"}]
[null,"Dažādi",{"v":0,"d":"0 EUR"}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,IkmēnešaIzdevumi[Daudzums])","v":{"v":1395,"d":"1,395 EUR"}}]

{"sheet":"Semestra izdevumi","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"mans studiju budžets"}]
[null,"semestra izdevumi *"]
[null,"Vienums","Daudzums","Mēnesī"]
[null,"Mācību maksa",{"v":750,"d":"750 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":187.5,"d":"188 EUR"}}]
[null,"Laboratorijas maksa",{"v":250,"d":"250 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":62.5,"d":"63 EUR"}}]
[null,"Grāmatas",{"v":500,"d":"500 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":125,"d":"125 EUR"}}]
[null,"Noguldījumi",{"v":0,"d":"0 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":0,"d":"0 EUR"}}]
[null,"Transports",{"v":0,"d":"0 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":0,"d":"0 EUR"}}]
[null,"Citi maksājumi",{"v":0,"d":"0 EUR"},{"$f":"IFERROR(SemestraIzdevumi[[#This Row],[Daudzums]]/4, \"\")","v":{"v":0,"d":"0 EUR"}}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,SemestraIzdevumi[Daudzums])","v":{"v":1500,"d":"1,500 EUR"}},{"$f":"SUBTOTAL(109,SemestraIzdevumi[Mēnesī])","v":{"v":375,"d":"375 EUR"}}]
[null,"* pamatojoties uz 4 mēnešu semestri"]