{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Brīvdienu budžeta plānotājs"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Brīvdienu budžeta plānotājs","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Brīvdienu budžets \nPlānotājs"]
[]
[{"$nulls":8},"BRĪVDIENU BUDŽETS",null,{"$f":"SUM(Dāvanas[Budžets],Iepakojums[Budžets],(Ceļošana[Budžets],(Maltītes[Budžets],(Izklaide[Budžets],Dažādi[Budžets]))))","v":{"v":750,"d":"750.00 EUR"}}]
[{"$nulls":8},"FAKTISKIE TĒRIŅI",null,{"$f":"SUM((Dāvanas[Faktiskie],(Iepakojums[Faktiskie],(Ceļošana[Faktiskie],(Maltītes[Faktiskie],(Izklaide[Faktiskie],(Dažādi[Faktiskie])))))))","v":{"v":820,"d":"820.00 EUR"}}]
[]
[{"$nulls":8},"STARPĪBA (budžeta deficīts/pārpalikums)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"-70.00 EUR"}}]
[]
[]
[null,"Dāvanas",{"$nulls":6},"Svētku maltītes"]
[null,"Vienums","Budžets","Faktiskie","Starpība",{"$nulls":3},"Vienums","Budžets","Faktiskie","Starpība"]
[null,"Ģimene",{"v":500,"d":"500.00 EUR"},{"v":495,"d":"495.00 EUR"},{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":5,"d":"5.00 EUR"}},{"$nulls":3},"Pārtikas preces",null,null,{"$f":"Maltītes[[#This Row],[Budžets]]-Maltītes[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Draugi",{"v":250,"d":"250.00 EUR"},{"v":325,"d":"325.00 EUR"},{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":-75,"d":"-75.00 EUR"}},{"$nulls":3},"Dzērieni",null,null,{"$f":"Maltītes[[#This Row],[Budžets]]-Maltītes[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kolēģi",null,null,{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Dekorācijas",null,null,{"$f":"Maltītes[[#This Row],[Budžets]]-Maltītes[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Skolotāji, auklītes, aukles utt.",null,null,{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Maltītes[[#This Row],[Budžets]]-Maltītes[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Ziedojumi labdarībai",null,null,{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Kopsumma",{"$f":"SUBTOTAL(109,Maltītes[Budžets])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Maltītes[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Maltītes[Starpība])","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Dāvanas[[#This Row],[Budžets]]-Dāvanas[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Dāvanas[Budžets])","v":{"v":750,"d":"750.00 EUR"}},{"$f":"SUBTOTAL(109,Dāvanas[Faktiskie])","v":{"v":820,"d":"820.00 EUR"}},{"$f":"SUBTOTAL(109,Dāvanas[Starpība])","v":{"v":-70,"d":"-70.00 EUR"}}]
[]
[null,"Iepakojums",{"$nulls":6},"Izklaide"]
[null,"Vienums","Budžets","Faktiskie","Starpība",{"$nulls":3},"Vienums","Budžets","Faktiskie","Starpība"]
[null,"Dāvanu iesaiņojums",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Ballītes personāls (bārmenis, oficianti, apkopēji utt.)",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Atzīmes",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Dekorācijas",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Materiāli (lentes, līmlente utt.)",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Pārtika un dzērieni",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kārbas",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Apģērbs",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Pasta izdevumi",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Biļetes",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Iepakojums[[#This Row],[Budžets]]-Iepakojums[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Vakariņas ārpus mājas",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Iepakojums[Budžets])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Iepakojums[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Iepakojums[Starpība])","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Izklaide[[#This Row],[Budžets]]-Izklaide[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":8},"Kopsumma",{"$f":"SUBTOTAL(109,Izklaide[Budžets])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Izklaide[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Izklaide[Starpība])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Ceļojums",{"$nulls":6},"Dažādi"]
[null,"Vienums","Budžets","Faktiskie","Starpība",{"$nulls":3},"Vienums","Budžets","Faktiskie","Starpība"]
[null,"Lidojums",null,null,{"$f":"Ceļošana[[#This Row],[Budžets]]-Ceļošana[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Brīvdienu fotoattēli",null,null,{"$f":"Dažādi[[#This Row],[Budžets]]-Dažādi[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Apmešanās",null,null,{"$f":"Ceļošana[[#This Row],[Budžets]]-Ceļošana[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Degviela ",null,null,{"$f":"Dažādi[[#This Row],[Budžets]]-Dažādi[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Transports",null,null,{"$f":"Ceļošana[[#This Row],[Budžets]]-Ceļošana[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Dažādi[[#This Row],[Budžets]]-Dažādi[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Citi (cilne šīs rindas pēdējā kolonnā rindas pievienošanai)",null,null,{"$f":"Ceļošana[[#This Row],[Budžets]]-Ceļošana[[#This Row],[Faktiskie]]","v":{"v":0,"d":"0.00 EUR"}},{"$nulls":3},"Kopsumma",{"$f":"SUBTOTAL(109,Dažādi[Budžets])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Dažādi[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Dažādi[Starpība])","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Ceļošana[Budžets])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Ceļošana[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Ceļošana[Starpība])","v":{"v":0,"d":"0.00 EUR"}}]