{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Kopsavilkums","Kopsummas","Ienākumi","Tēriņi"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Kopsavilkums","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"ĢIMENES MĒNEŠA BUDŽETS"]
[null,"KOPSAVILKUMS"]
[null,"Bilance","Summa"]
[null,"Prognozētā bilance (prognozētie ienākumi mīnus izdevumi)",{"$f":"PrognozētieIenākumi-PrognozētieIzdevumi","v":{"v":1114,"d":"1,114 EUR"}}]
[null,"Faktiskā bilance (faktiskie ienākumi mīnus izdevumi)",{"$f":"FaktiskieIenākumi-FaktiskieIzdevumi","v":{"v":997,"d":"997 EUR"}}]
[null,"Starpība (faktiskie mīnus prognozētie)",{"$f":"FaktiskāBilance-PrognozētāBilance","v":{"v":-117,"d":"-117 EUR"}}]

{"sheet":"Kopsummas","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"ĢIMENES MĒNEŠA BUDŽETS"}]
[null,"Kopsummas"]
[null,"Kopsummas","Summa"]
[null,"Kopējās prognozētās izmaksas",{"$f":"PrognozētieIzdevumi","v":{"v":4486,"d":"4,486 EUR"}}]
[null,"Kopējās faktiskās izmaksas",{"$f":"FaktiskieIzdevumi","v":{"v":4603,"d":"4,603 EUR"}}]
[null,"Kopējā starpība",{"$f":"C4-C5","v":{"v":-117,"d":"-117 EUR"}}]

{"sheet":"Ienākumi","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"ĢIMENES MĒNEŠA BUDŽETS"}]
[null,"IENĀKUMI"]
[null,"Prognozētie ienākumi","Prognozētie","Faktiskie","Starpība"]
[null,"Ienākumi 1",{"v":4000,"d":"4,000.00 EUR"},{"v":4000,"d":"4,000.00 EUR"},{"$f":"IenākumuTabula[[#This Row],[Prognozētie]]-IenākumuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Ienākumi 2",{"v":1300,"d":"1,300.00 EUR"},{"v":1300,"d":"1,300.00 EUR"},{"$f":"IenākumuTabula[[#This Row],[Prognozētie]]-IenākumuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Papildu ienākumi",{"v":300,"d":"300.00 EUR"},{"v":300,"d":"300.00 EUR"},{"$f":"IenākumuTabula[[#This Row],[Prognozētie]]-IenākumuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopējie mēneša ienākumi",{"$f":"SUBTOTAL(109,IenākumuTabula[Prognozētie])","v":{"v":5600,"d":"5,600.00 EUR"}},{"$f":"SUBTOTAL(109,IenākumuTabula[Faktiskie])","v":{"v":5600,"d":"5,600.00 EUR"}},{"$f":"SUBTOTAL(109,IenākumuTabula[Starpība])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Tēriņi","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Darbgrāmatas_Nosaukums","v":"ĢIMENES MĒNEŠA BUDŽETS"}]
[null,"TĒRIŅI"]
[null,"Šajā šūnā ir datu griezums tēriņu tabulas filtrēšanai pēc kategorijas."]
[null,"Kategorija","Apakškategorija","Prognozētie","Faktiskie","Starpība"]
[null,"Mājoklis","Hipotekārais kredīts vai īres maksa",{"v":1000,"d":"1,000.00 EUR"},{"v":1000,"d":"1,000.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Otrs hipotekārais kredīts vai īres maksa",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Tālrunis",{"v":54,"d":"54.00 EUR"},{"v":100,"d":"100.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-46,"d":"-46.00 EUR"}}]
[null,"Mājoklis","Elektrība",{"v":44,"d":"44.00 EUR"},{"v":56,"d":"56.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Mājoklis","Gāze",{"v":22,"d":"22.00 EUR"},{"v":28,"d":"28.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-6,"d":"-6.00 EUR"}}]
[null,"Mājoklis","Ūdens un kanalizācija",{"v":8,"d":"8.00 EUR"},{"v":8,"d":"8.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Kabeļtelevīzija",{"v":34,"d":"34.00 EUR"},{"v":34,"d":"34.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Atkritumu izvešana",{"v":10,"d":"10.00 EUR"},{"v":10,"d":"10.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Apkope vai remonts",{"v":23,"d":"23.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":23,"d":"23.00 EUR"}}]
[null,"Mājoklis","Materiāli",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mājoklis","Citi",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Transports","Maksājums par transportlīdzekli 1",{"v":16,"d":"16.00 EUR"},{"v":66,"d":"66.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-50,"d":"-50.00 EUR"}}]
[null,"Transports","Maksājums par transportlīdzekli 2",{"v":35,"d":"35.00 EUR"},{"v":42,"d":"42.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-7,"d":"-7.00 EUR"}}]
[null,"Transports","Maksa par braucienu ar autobusu/taksometru",{"v":1,"d":"1.00 EUR"},{"v":62,"d":"62.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-61,"d":"-61.00 EUR"}}]
[null,"Transports","Apdrošināšana",{"v":91,"d":"91.00 EUR"},{"v":27,"d":"27.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":64,"d":"64.00 EUR"}}]
[null,"Transports","Licencēšana",{"v":80,"d":"80.00 EUR"},{"v":89,"d":"89.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-9,"d":"-9.00 EUR"}}]
[null,"Transports","Degviela",{"v":18,"d":"18.00 EUR"},{"v":93,"d":"93.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-75,"d":"-75.00 EUR"}}]
[null,"Transports","Uzturēšana",{"v":34,"d":"34.00 EUR"},{"v":37,"d":"37.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-3,"d":"-3.00 EUR"}}]
[null,"Transports","Citi",{"v":83,"d":"83.00 EUR"},{"v":61,"d":"61.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Apdrošināšana","Mājoklis",{"v":48,"d":"48.00 EUR"},{"v":63,"d":"63.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-15,"d":"-15.00 EUR"}}]
[null,"Apdrošināšana","Veselība",{"v":21,"d":"21.00 EUR"},{"v":44,"d":"44.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-23,"d":"-23.00 EUR"}}]
[null,"Apdrošināšana","Dzīvība",{"v":35,"d":"35.00 EUR"},{"v":65,"d":"65.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Apdrošināšana","Citi",{"v":14,"d":"14.00 EUR"},{"v":75,"d":"75.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-61,"d":"-61.00 EUR"}}]
[null,"Pārtika","Pārtikas preces",{"v":79,"d":"79.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":79,"d":"79.00 EUR"}}]
[null,"Pārtika","Vakariņas restorānā",{"v":56,"d":"56.00 EUR"},{"v":50,"d":"50.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":6,"d":"6.00 EUR"}}]
[null,"Pārtika","Citi",{"v":96,"d":"96.00 EUR"},{"v":23,"d":"23.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":73,"d":"73.00 EUR"}}]
[null,"Bērni","Medikamenti",{"v":90,"d":"90.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bērni","Apģērbs",{"v":33,"d":"33.00 EUR"},{"v":30,"d":"30.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":3,"d":"3.00 EUR"}}]
[null,"Bērni","Mācību maksa",{"v":86,"d":"86.00 EUR"},{"v":64,"d":"64.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Bērni","Skolas piederumi",{"v":76,"d":"76.00 EUR"},{"v":2,"d":"2.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":74,"d":"74.00 EUR"}}]
[null,"Bērni","Organizācijas nodevas vai maksājumi",{"v":60,"d":"60.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Bērni","Pusdienu nauda",{"v":37,"d":"37.00 EUR"},{"v":60,"d":"60.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-23,"d":"-23.00 EUR"}}]
[null,"Bērni","Bērnudārzs",{"v":22,"d":"22.00 EUR"},{"v":70,"d":"70.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-48,"d":"-48.00 EUR"}}]
[null,"Bērni","Rotaļlietas/spēles",{"v":80,"d":"80.00 EUR"},{"v":21,"d":"21.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":59,"d":"59.00 EUR"}}]
[null,"Bērni","Citi",{"v":65,"d":"65.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":45,"d":"45.00 EUR"}}]
[null,"Mājdzīvnieki","Pārtika",{"v":37,"d":"37.00 EUR"},{"v":34,"d":"34.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":3,"d":"3.00 EUR"}}]
[null,"Mājdzīvnieki","Medikamenti",{"v":74,"d":"74.00 EUR"},{"v":86,"d":"86.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Mājdzīvnieki","Kopšana",{"v":80,"d":"80.00 EUR"},{"v":92,"d":"92.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Mājdzīvnieki","Rotaļlietas",{"v":61,"d":"61.00 EUR"},{"v":22,"d":"22.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":39,"d":"39.00 EUR"}}]
[null,"Mājdzīvnieki","Citi",{"v":83,"d":"83.00 EUR"},{"v":51,"d":"51.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":32,"d":"32.00 EUR"}}]
[null,"Personiskā higiēna","Medikamenti",{"v":28,"d":"28.00 EUR"},{"v":10,"d":"10.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":18,"d":"18.00 EUR"}}]
[null,"Personiskā higiēna","Mati/nagi",{"v":25,"d":"25.00 EUR"},{"v":81,"d":"81.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-56,"d":"-56.00 EUR"}}]
[null,"Personiskā higiēna","Apģērbs",{"v":59,"d":"59.00 EUR"},{"v":72,"d":"72.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-13,"d":"-13.00 EUR"}}]
[null,"Personiskā higiēna","Ķīmiskā tīrītava",{"v":89,"d":"89.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-1,"d":"-1.00 EUR"}}]
[null,"Personiskā higiēna","Sporta klubs",{"v":78,"d":"78.00 EUR"},{"v":48,"d":"48.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":30,"d":"30.00 EUR"}}]
[null,"Personiskā higiēna","Organizācijas nodevas vai maksājumi",{"v":6,"d":"6.00 EUR"},{"v":73,"d":"73.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-67,"d":"-67.00 EUR"}}]
[null,"Personiskā higiēna","Citi",{"v":80,"d":"80.00 EUR"},{"v":66,"d":"66.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":14,"d":"14.00 EUR"}}]
[null,"Izklaide","Video/DVD",{"v":11,"d":"11.00 EUR"},{"v":29,"d":"29.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-18,"d":"-18.00 EUR"}}]
[null,"Izklaide","CD",{"v":77,"d":"77.00 EUR"},{"v":32,"d":"32.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":45,"d":"45.00 EUR"}}]
[null,"Izklaide","Filmas",{"v":71,"d":"71.00 EUR"},{"v":43,"d":"43.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":28,"d":"28.00 EUR"}}]
[null,"Izklaide","Koncerti",{"v":64,"d":"64.00 EUR"},{"v":21,"d":"21.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":43,"d":"43.00 EUR"}}]
[null,"Izklaide","Sporta pasākumi",{"v":47,"d":"47.00 EUR"},{"v":57,"d":"57.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-10,"d":"-10.00 EUR"}}]
[null,"Izklaide","Teātris",{"v":28,"d":"28.00 EUR"},{"v":1,"d":"1.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":27,"d":"27.00 EUR"}}]
[null,"Izklaide","Citi",{"v":13,"d":"13.00 EUR"},{"v":42,"d":"42.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-29,"d":"-29.00 EUR"}}]
[null,"Aizdevumi","Personisks",{"v":65,"d":"65.00 EUR"},{"v":6,"d":"6.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":59,"d":"59.00 EUR"}}]
[null,"Aizdevumi","Mācību",{"v":100,"d":"100.00 EUR"},{"v":36,"d":"36.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":64,"d":"64.00 EUR"}}]
[null,"Aizdevumi","Kredītkarte",{"v":29,"d":"29.00 EUR"},{"v":69,"d":"69.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-40,"d":"-40.00 EUR"}}]
[null,"Aizdevumi","Kredītkarte",{"v":64,"d":"64.00 EUR"},{"v":3,"d":"3.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":61,"d":"61.00 EUR"}}]
[null,"Aizdevumi","Kredītkarte",{"v":34,"d":"34.00 EUR"},{"v":35,"d":"35.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-1,"d":"-1.00 EUR"}}]
[null,"Aizdevumi","Citi",{"v":38,"d":"38.00 EUR"},{"v":52,"d":"52.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-14,"d":"-14.00 EUR"}}]
[null,"Nodokļi","Federālie",{"v":84,"d":"84.00 EUR"},{"v":36,"d":"36.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":48,"d":"48.00 EUR"}}]
[null,"Nodokļi","Valsts/reģions",{"v":2,"d":"2.00 EUR"},{"v":83,"d":"83.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-81,"d":"-81.00 EUR"}}]
[null,"Nodokļi","Vietējie",{"v":40,"d":"40.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":20,"d":"20.00 EUR"}}]
[null,"Nodokļi","Citi",{"v":35,"d":"35.00 EUR"},{"v":72,"d":"72.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-37,"d":"-37.00 EUR"}}]
[null,"Ietaupījumi vai ieguldījumi","Pensijas konts",{"v":34,"d":"34.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":14,"d":"14.00 EUR"}}]
[null,"Ietaupījumi vai ieguldījumi","Ieguldījumu konts",{"v":68,"d":"68.00 EUR"},{"v":98,"d":"98.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Ietaupījumi vai ieguldījumi","Augstskola",{"v":89,"d":"89.00 EUR"},{"v":68,"d":"68.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":21,"d":"21.00 EUR"}}]
[null,"Ietaupījumi vai ieguldījumi","Citi",{"v":82,"d":"82.00 EUR"},{"v":26,"d":"26.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":56,"d":"56.00 EUR"}}]
[null,"Dāvanas un ziedojumi","Labdarība 1",{"v":41,"d":"41.00 EUR"},{"v":85,"d":"85.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-44,"d":"-44.00 EUR"}}]
[null,"Dāvanas un ziedojumi","Labdarība 2",{"v":0,"d":"0.00 EUR"},{"v":69,"d":"69.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-69,"d":"-69.00 EUR"}}]
[null,"Dāvanas un ziedojumi","Labdarība 3",{"v":2,"d":"2.00 EUR"},{"v":57,"d":"57.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-55,"d":"-55.00 EUR"}}]
[null,"Juridiskie pakalpojumi","Advokāts",{"v":7,"d":"7.00 EUR"},{"v":98,"d":"98.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-91,"d":"-91.00 EUR"}}]
[null,"Juridiskie pakalpojumi","Alimenti",{"v":39,"d":"39.00 EUR"},{"v":85,"d":"85.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-46,"d":"-46.00 EUR"}}]
[null,"Juridiskie pakalpojumi","Maksājumi ar aizturējuma tiesībām vai nolēmumu",{"v":78,"d":"78.00 EUR"},{"v":84,"d":"84.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":-6,"d":"-6.00 EUR"}}]
[null,"Juridiskie pakalpojumi","Citi",{"v":93,"d":"93.00 EUR"},{"v":71,"d":"71.00 EUR"},{"$f":"TēriņuTabula[[#This Row],[Prognozētie]]-TēriņuTabula[[#This Row],[Faktiskie]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Kopā",{"$nulls":3},{"$f":"SUBTOTAL(109,TēriņuTabula[Starpība])","v":{"v":-117,"d":"-117.00 EUR"}}]