{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Personīgais budžets"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Personīgais budžets","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Personiskais budžets"]
[]
[null,"Jan","Feb","Mar","Apr","Mai","Jūn","Jūl","Aug","Sep","Okt","Nov","Dec","Gads"]
["Kopējās izmaksas",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0.00 €"}}]
["Overdrafts un papildus naudas līdzekļi",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0.00 €"}}]
["Ieņēmumi"]
["Darba alga",{"$nulls":12},{"$f":"SUM(Tabula1[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Ieguldījumu procenti un dividentes",{"$nulls":12},{"$f":"SUM(Tabula1[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Dažādi",{"$nulls":12},{"$f":"SUM(Tabula1[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula1[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula1[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Izmaksas"]
["Sākums"]
["Hipotekārais kredīts vai īre",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Komunālie pakalpojumi",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājas telefons",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mobilais telefons",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājas remonts",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājokļa uzlabojumi",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājokļa drošība",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Materiāli dārzam",{"$nulls":12},{"$f":"SUM(Tabula2[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula2[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula2[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Ikdienas iztika"]
["Pārtikas preces ",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Bērnu aprūpe",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Ķīmiskā tīrītava",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Ēšana ārpus mājām",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājokļa uzkopšanas pakalpojumi",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Suņa uzraugs",{"$nulls":12},{"$f":"SUM(Tabula3[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula3[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula3[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Transports"]
["Degviela",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Apdrošināšana",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Remonts",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Automašīnas mazgāšanas un aprīkošanas pakalpojumi",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Stāvvieta",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sabiedriskais transports",{"$nulls":12},{"$f":"SUM(Tabula4[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula4[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula4[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Izklaide"]
["Kabeļtelevīzija",{"$nulls":12},{"$f":"SUM(Tabula5[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Videokasešu un DVD noma",{"$nulls":12},{"$f":"SUM(Tabula5[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Filmas un izrādes",{"$nulls":12},{"$f":"SUM(Tabula5[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Koncerti un klubi",{"$nulls":12},{"$f":"SUM(Tabula5[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula5[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula5[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Veselības"]
["Sporta un veselības kluba maksājumi",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Apdrošināšana",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Receptes",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Bezrecepšu medikamenti",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Līdzmaksājumi un maksājumi skaidrā naudā",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Veterināra pakalpojumi un medikamenti mājdzīvniekiem",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Dzīvības apdrošināšana",{"$nulls":12},{"$f":"SUM(Tabula6[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula6[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula6[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Atvaļinājumi"]
["Aviobiļetes",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Viesnīcas",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Ēdieni",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Suvenīri",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mājdzīvnieku uzraudzība",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Nomas auto",{"$nulls":12},{"$f":"SUM(Tabula7[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula7[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula7[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Atpūtas pasākumi"]
["Maksas par sporta zāli",{"$nulls":12},{"$f":"SUM(Tabula8[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sporta aprīkojums",{"$nulls":12},{"$f":"SUM(Tabula8[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sporta komandas dalības maksas",{"$nulls":12},{"$f":"SUM(Tabula8[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Rotaļlietas un bērnu apģērbs",{"$nulls":12},{"$f":"SUM(Tabula8[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula8[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula8[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Biedru naudas un abonēšana"]
["Žurnāli",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Avīzes",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Interneta savienojums",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sabiedriskais radio",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sabiedriskā televīzija",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Reliģiskās organizācijas",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Labdarība",{"$nulls":12},{"$f":"SUM(Tabula9[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula9[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula9[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Personiski izdevumi"]
["Apģērbs",{"$nulls":12},{"$f":"SUM(Tabula10[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Dāvanas",{"$nulls":12},{"$f":"SUM(Tabula10[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Sadzīves pakalpojumi un friziera pakalpojumi",{"$nulls":12},{"$f":"SUM(Tabula10[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Grāmatas",{"$nulls":12},{"$f":"SUM(Tabula10[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Mūzika (CD u.c.)",{"$nulls":12},{"$f":"SUM(Tabula10[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula10[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula10[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Finansiālās saistības"]
["Ilgtermiņa ieguldījumi",{"$nulls":12},{"$f":"SUM(Tabula11[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Pensionēšanās (pensiju plāni 401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Tabula11[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kredītkartes maksājumi",{"$nulls":12},{"$f":"SUM(Tabula11[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Peļņas nodoklis (papildus)",{"$nulls":12},{"$f":"SUM(Tabula11[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Citas saistības",{"$nulls":12},{"$f":"SUM(Tabula11[[#This Row],[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula11[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula11[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]
["Dažādi maksājumi"]
["Citi",{"$nulls":12},{"$f":"SUM(Tabula12[[Kolonna2]:[Kolonna13]])","v":{"v":0,"d":"0.00 €"}}]
["Kopā",{"$f":"SUBTOTAL(109,Tabula12[Kolonna2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna4])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna8])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna9])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna10])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna11])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna12])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna13])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabula12[Kolonna14])","v":{"v":0,"d":"0.00 €"}}]