{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Personīgais mēneša budžets"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Personīgais mēneša budžets","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[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]],"flags":["formulas_cached_only"]}
[]
[null,"Personīgais mēneša budžets"]
[]
[]
[]
[null,"PLĀNOTIE MĒNEŠA IENĀKUMI","Ienākumi 1",null,4300,null,"PLĀNOTAIS ATLIKUMS                                                         (Plānotie ienākumi mīnus izdevumi)",null,null,3405]
[null,null,"Citi ienākumi",null,300]
[null,null,"Kopējie mēneša ienākumi",null,4600,null,"FAKTISKAIS ATLIKUMS                                                        (Faktiskie ienākumi mīnus izdevumi)",null,null,3064]
[]
[null,"FAKTISKIE MĒNEŠA IENĀKUMI","Ienākumi 1",null,4000,null,"STARPĪBA                                                                           (Faktiskie mīnus plānotie)",null,null,-341]
[null,null,"Citi ienākumi",null,300]
[null,null,"Kopējie mēneša ienākumi",null,4300]
[]
[null,"DZĪVOJAMĀ PLATĪBA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"IZKLAIDE","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"Hipotekārais kredīts vai īre",1000,1000,0,null,"Video/DVD",null,null,0]
[null,"Tālrunis",54,100,-46,null,"Kompaktdiski",null,null,0]
[null,"Elektrība",44,56,-12,null,"Filmas",null,null,0]
[null,"Gāze",22,28,-6,null,"Koncerti",null,null,0]
[null,"Ūdensapgāde",8,8,0,null,"Sporta pasākumi",null,null,0]
[null,"Kabeļtelevīzija",34,34,0,null,"Dzīvais teātris",null,null,0]
[null,"Atkritumu savākšana",10,10,0,null,"Citi",null,null,0]
[null,"Uzturēšana vai remonts",23,0,23,null,"Citi",null,null,0]
[null,"Krājumi",0,0,0,null,"Citi",null,null,0]
[null,"Citi",0,0,0,null,"Apakšsummas",0,0,0]
[null,"Apakšsummas",1195,1236,-41]
[null,null,null,null,null,null,"KREDĪTI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"TRANSPORTS","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Personiski izdevumi",null,null,0]
[null,"Maksājums par automašīnu",null,null,0,null,"Students",null,null,0]
[null,"Autobusu biļetes/maksa par braukšanu taksometrā",null,null,0,null,"Kredītkarte",null,null,0]
[null,"Apdrošināšana",null,null,0,null,"Kredītkarte",null,null,0]
[null,"Autovadītāja apliecība",null,null,0,null,"Kredītkarte",null,null,0]
[null,"Degviela",null,null,0,null,"Citi",null,null,0]
[null,"Ekspluatācija",null,null,0,null,"Apakšsummas",0,0,0]
[null,"Citi",null,null,0]
[null,"Apakšsummas",0,0,0,null,"NODOKĻI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,null,null,null,null,null,"Federālie",null,null,0]
[null,"APDROŠINĀŠANA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Štata",null,null,0]
[null,"Mājas",null,null,0,null,"Vietējie",null,null,0]
[null,"Veselības",null,null,0,null,"Citi",null,null,0]
[null,"Dzīvības",null,null,0,null,"Apakšsummas",0,0,0]
[null,"Citi",null,null,0]
[null,"Apakšsummas",0,0,0,null,"IETAUPĪJUMI VAI IEGULDĪJUMI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,null,null,null,null,null,"Pensijas konts",null,null,0]
[null,"ĒDIENS","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Ieguldījumu konts",null,null,0]
[null,"Pārtikas preces",null,null,0,null,"Citi",null,null,0]
[null,"Ēšana ārpus mājām",null,null,0,null,"Apakšsummas",0,0,0]
[null,"Citi",null,null,0]
[null,"Apakšsummas",0,0,0,null,"DĀVANAS UN ZIEDOJUMI","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,null,null,null,null,null,"Labdarība 1",null,null,0]
[null,"MĀJDZĪVNIEKI","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Labdarība 2",null,null,0]
[null,"Ēdiens",null,null,0,null,"Labdarība 3",null,null,0]
[null,"Medicīniskie",null,null,0,null,"Apakšsummas",0,0,0]
[null,"Kopšana",null,null,0]
[null,"Rotaļlietas",null,null,0,null,"JURIDISKIE","Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
[null,"Citi",null,null,0,null,"Advokāts",null,null,0]
[null,"Apakšsummas",0,0,0,null,"Alimenti",null,null,0]
[null,null,null,null,null,null,"Maksājumi par ķīlas tiesībām vai tiesas spriedumu",null,null,0]
[null,"PERSONISKĀ HIGIĒNA","Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Citi",null,null,0]
[null,"Medicīniskie",null,null,0,null,"Apakšsummas",0,0,0]
[null,"Frizūra/nagi",null,null,0]
[null,"Apģērbs",null,null,0,null,"KOPĀ PLĀNOTIE IZDEVUMI",null,null,1195]
[null,"Ķīmiskā tīrītava",null,null,0]
[null,"Sporta un veselības klubs",null,null,0,null,"KOPĀ FAKTISKIE IZDEVUMI",null,null,1236]
[null,"Maksa par organizāciju",null,null,0]
[null,"Citi",null,null,0,null,"KOPĀ STARPĪBA",null,null,-41]
[null,"Apakšsummas",0,0,0]