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

{"sheet":"Ģimenes mēneša budžets","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Ģimenes mēneša budžets"]
[]
[null,"Kopā plānotie izdevumi","Kopā faktiskie izdevumi","Kopā starpība",null,"Plānotie mēneša ienākumi"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 €"}},null,"Ienākumi 1",{"v":4000,"d":"4,000 €"}]
[{"$nulls":5},"Ienākumi 2",{"v":1300,"d":"1,300 €"}]
[null,"Plānotie izdevumi","Faktiskie izdevumi","Starpība",null,"Citi ienākumi",{"v":300,"d":"300 €"}]
["Dzīvojamā platība",{"$nulls":4},"Kopējie mēneša ienākumi",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600 €"}}]
["Hipotekārais kredīts vai īre",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"B8-C8","v":{"v":0,"d":"0 €"}}]
["Otrs hipotekārais kredīts vai īre",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Faktiskie mēneša ienākumi"]
["Tālrunis",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"-46 €"},null,"Ienākumi 1",{"v":4000,"d":"4,000 €"}]
["Elektrība",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"-12 €"},null,"Ienākumi 2",{"v":1300,"d":"1,300 €"}]
["Gāze",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"-6 €"},null,"Citi ienākumi",{"v":300,"d":"300 €"}]
["Ūdensapgāde",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"},null,"Kopējie mēneša ienākumi",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600 €"}}]
["Kabeļtelevīzija",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"}]
["Atkritumu savākšana",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"},null,"Plānotais atlikums\n(Plānotie ienākumi mīnus izdevumi)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405 €"}}]
["Uzturēšana vai remonts",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"}]
["Krājumi",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Faktiskais atlikums\n(Faktiskie ienākumi mīnus izdevumi)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364 €"}}]
["Citi",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["Apakšsummas",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 €"}},null,"Starpība (Faktiskie mīnus plānotie)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 €"}}]
["Transports"]
["Maksājums par 1. automašīnu",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 €"}}]
["Maksājums par 2. automašīnu",null,null,{"v":0,"d":"0 €"}]
["Autobusu biļetes/maksa par braukšanu taksometrā",null,null,{"v":0,"d":"0 €"}]
["Apdrošināšana",null,null,{"v":0,"d":"0 €"}]
["Autovadītāja apliecība",null,null,{"v":0,"d":"0 €"}]
["Degviela",null,null,{"v":0,"d":"0 €"},null,null,"Plānotie izdevumi","Faktiskie izdevumi","Starpība"]
["Ekspluatācija",null,null,{"v":0,"d":"0 €"}]
["Citi",null,null,{"v":0,"d":"0 €"},null,"Izklaide"]
["Apakšsummas",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 €"}},null,"Video/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 €"}}]
["Apdrošināšana",{"$nulls":4},"Kompaktdiski",null,null,{"v":0,"d":"0 €"}]
["Mājas",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 €"}},null,"Filmas",null,null,{"v":0,"d":"0 €"}]
["Veselība",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 €"}},null,"Koncerti",null,null,{"v":0,"d":"0 €"}]
["Dzīve",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 €"}},null,"Sporta pasākumi",null,null,{"v":0,"d":"0 €"}]
["Citi",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 €"}},null,"Dzīvais teātris",null,null,{"v":0,"d":"0 €"}]
["Apakšsummas",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 €"}},null,"Citi",null,null,{"v":0,"d":"0 €"}]
["Ēdiens",{"$nulls":4},"Apakšsummas",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 €"}}]
["Pārtikas preces",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 €"}},null,"Kredīti"]
["Ēšana ārpus mājām",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 €"}},null,"Personiski izdevumi",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 €"}}]
["Citi",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 €"}},null,"Students",null,null,{"v":0,"d":"0 €"}]
["Apakšsummas",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 €"}},null,"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
["Bērni",{"$nulls":4},"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
["Medicīniskie",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 €"}},null,"Kredītkarte",null,null,{"v":0,"d":"0 €"}]
["Apģērbs",null,null,{"v":0,"d":"0 €"},null,"Citi",null,null,{"v":0,"d":"0 €"}]
["Skolas mācību maksa",null,null,{"v":0,"d":"0 €"},null,"Apakšsummas",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 €"}}]
["Piederumi skolai",null,null,{"v":0,"d":"0 €"},null,"Nodokļi"]
["Maksa par organizāciju",null,null,{"v":0,"d":"0 €"},null,"Federālie",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 €"}}]
["Pusdienu nauda",null,null,{"v":0,"d":"0 €"},null,"Štata",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 €"}}]
["Bērnu aprūpe",null,null,{"v":0,"d":"0 €"},null,"Vietējie",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 €"}}]
["Rotaļlietas/spēles",null,null,{"v":0,"d":"0 €"},null,"Citi",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 €"}}]
["Citi",null,null,{"v":0,"d":"0 €"},null,"Apakšsummas",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 €"}}]
["Apakšsummas",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 €"}},null,"Ietaupījumi vai ieguldījumi"]
["Mājdzīvnieki",{"$nulls":4},"Pensijas konts",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 €"}}]
["Ēdiens",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 €"}},null,"Ieguldījumu konts",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 €"}}]
["Medicīniskie",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 €"}},null,"Augstskola",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 €"}}]
["Kopšana",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 €"}},null,"Citi",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 €"}}]
["Rotaļlietas",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 €"}}]
["Citi",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 €"}},null,"Dāvanas un ziedojumi"]
["Apakšsummas",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 €"}},null,"Labdarība 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 €"}}]
["Personiskā higiēna",{"$nulls":4},"Labdarība 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 €"}}]
["Medicīniskie",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 €"}},null,"Labdarība 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 €"}}]
["Frizūra/nagi",null,null,{"v":0,"d":"0 €"},null,"Apakšsummas",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 €"}}]
["Apģērbs",null,null,{"v":0,"d":"0 €"},null,"Juridiskie"]
["Ķīmiskā tīrītava",null,null,{"v":0,"d":"0 €"},null,"Advokāts",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 €"}}]
["Sporta un veselības klubs",null,null,{"v":0,"d":"0 €"},null,"Alimenti",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 €"}}]
["Maksa par organizāciju",null,null,{"v":0,"d":"0 €"},null,"Maksājumi par ķīlas tiesībām vai tiesas spriedumu",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 €"}}]
["Citi",null,null,{"v":0,"d":"0 €"},null,"Citi",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 €"}}]
["Apakšsummas",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 €"}},null,"Apakšsummas",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 €"}}]