{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Šeimos mėnesinis biudžetas"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Šeimos mėnesinis biudžetas","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Šeimos mėnesinis biudžetas"]
[]
[null,"Iš viso: numatytos išlaidos","Iš viso: faktinės išlaidos","Iš viso: skirtumas",null,"Planuojamos mėnesinės pajamos"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195.00 Lt"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236.00 Lt"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41.00 Lt"}},null,"1 Pajamos",{"v":4000,"d":"4,000.00 Lt"}]
[{"$nulls":5},"2 Pajamos",{"v":1300,"d":"1,300.00 Lt"}]
[null,"Numatytos išlaidos","Faktinės išlaidos","Skirtumas",null,"Papildomos pajamos",{"v":300,"d":"300.00 Lt"}]
["Aprūpinimas būstu",{"$nulls":4},"Iš viso: mėnesio pajamos",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600.00 Lt"}}]
["Hipoteka arba nuoma",{"v":1000,"d":"1,000.00 Lt"},{"v":1000,"d":"1,000.00 Lt"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 Lt"}}]
["Antra hipoteka arba nuoma",{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"},null,"Faktinės mėnesio pajamos"]
["Telefonas",{"v":54,"d":"54.00 Lt"},{"v":100,"d":"100.00 Lt"},{"$f":"B10-C10","v":{"v":-46,"d":"-46.00 Lt"}},null,"1 Pajamos",{"v":4000,"d":"4,000.00 Lt"}]
["Elektra",{"v":44,"d":"44.00 Lt"},{"v":56,"d":"56.00 Lt"},{"v":-12,"d":"-12.00 Lt"},null,"2 Pajamos",{"v":1300,"d":"1,300.00 Lt"}]
["Dujos",{"v":22,"d":"22.00 Lt"},{"v":28,"d":"28.00 Lt"},{"v":-6,"d":"-6.00 Lt"},null,"Papildomos pajamos",{"v":300,"d":"300.00 Lt"}]
["Vanduo ir kanalizacijos vamzdis",{"v":8,"d":"8.00 Lt"},{"v":8,"d":"8.00 Lt"},{"v":0,"d":"0.00 Lt"},null,"Iš viso: mėnesio pajamos",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600.00 Lt"}}]
["Kabelinė",{"v":34,"d":"34.00 Lt"},{"v":34,"d":"34.00 Lt"},{"v":0,"d":"0.00 Lt"}]
["Šiukšlių išvėžimas",{"v":10,"d":"10.00 Lt"},{"v":10,"d":"10.00 Lt"},{"v":0,"d":"0.00 Lt"},null,"Numatytas balansas\n(Iš planuotų pajamų atimti išlaidas)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405.00 Lt"}}]
["Priežiūra arba remontas",{"v":23,"d":"23.00 Lt"},{"v":0,"d":"0.00 Lt"},{"v":23,"d":"23.00 Lt"}]
["Atsargos",{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"},null,"Faktinis balansas\n(Iš faktinių pajamų atimti išlaidas)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364.00 Lt"}}]
["Kita",{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"},{"v":0,"d":"0.00 Lt"}]
["Tarpinės sumos",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195.00 Lt"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236.00 Lt"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41.00 Lt"}},null,"Skirtumas (Iš faktinių atimti planuotas)",{"$f":"G17-G15","v":{"v":-41,"d":"-41.00 Lt"}}]
["Vežimo išlaidos"]
["1 mašina apmokėjimas",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0.00 Lt"}}]
["2 mašina apmokėjimas",null,null,{"v":0,"d":"0.00 Lt"}]
["Mokestis už važiavimą autobusu/taksi",null,null,{"v":0,"d":"0.00 Lt"}]
["Draudimas",null,null,{"v":0,"d":"0.00 Lt"}]
["Leidimai",null,null,{"v":0,"d":"0.00 Lt"}]
["Kuras",null,null,{"v":0,"d":"0.00 Lt"},null,null,"Numatytos išlaidos","Faktinės išlaidos","Skirtumas"]
["Priežiūra",null,null,{"v":0,"d":"0.00 Lt"}]
["Kita",null,null,{"v":0,"d":"0.00 Lt"},null,"Pramogos"]
["Tarpinės sumos",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0.00 Lt"}},null,"Vaizdo įrašai/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0.00 Lt"}}]
["Draudimas",{"$nulls":4},"CD diskai",null,null,{"v":0,"d":"0.00 Lt"}]
["Naminiai",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0.00 Lt"}},null,"Filmai",null,null,{"v":0,"d":"0.00 Lt"}]
["Sveikata",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0.00 Lt"}},null,"Koncertai",null,null,{"v":0,"d":"0.00 Lt"}]
["Gyvenimas",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0.00 Lt"}},null,"Sportiniai renginiai",null,null,{"v":0,"d":"0.00 Lt"}]
["Kita",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0.00 Lt"}},null,"Teatras",null,null,{"v":0,"d":"0.00 Lt"}]
["Tarpinės sumos",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0.00 Lt"}},null,"Kita",null,null,{"v":0,"d":"0.00 Lt"}]
["Maistas",{"$nulls":4},"Tarpinės sumos",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0.00 Lt"}}]
["Bakalėjos prekės",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0.00 Lt"}},null,"Paskolos"]
["Valgymas kavinėse",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0.00 Lt"}},null,"Asmeninis",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0.00 Lt"}}]
["Kita",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0.00 Lt"}},null,"Mokslai",null,null,{"v":0,"d":"0.00 Lt"}]
["Tarpinės sumos",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0.00 Lt"}},null,"Kreditinė kortelė",null,null,{"v":0,"d":"0.00 Lt"}]
["Vaikai",{"$nulls":4},"Kreditinė kortelė",null,null,{"v":0,"d":"0.00 Lt"}]
["Medicina",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0.00 Lt"}},null,"Kreditinė kortelė",null,null,{"v":0,"d":"0.00 Lt"}]
["Drabužiai",null,null,{"v":0,"d":"0.00 Lt"},null,"Kita",null,null,{"v":0,"d":"0.00 Lt"}]
["Mokyklinės (mokslo) išlaidos",null,null,{"v":0,"d":"0.00 Lt"},null,"Tarpinės sumos",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0.00 Lt"}}]
["Mokyklinės reikmenys",null,null,{"v":0,"d":"0.00 Lt"},null,"Mokesčiai"]
["Nario mokesčiai arba įmokos",null,null,{"v":0,"d":"0.00 Lt"},null,"Federalinis",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0.00 Lt"}}]
["Pinigai priešpiečiams",null,null,{"v":0,"d":"0.00 Lt"},null,"Valstybė",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0.00 Lt"}}]
["Vaiko priežiūra",null,null,{"v":0,"d":"0.00 Lt"},null,"Vietinis",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0.00 Lt"}}]
["Žaislai/žaidimai",null,null,{"v":0,"d":"0.00 Lt"},null,"Kita",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0.00 Lt"}}]
["Kita",null,null,{"v":0,"d":"0.00 Lt"},null,"Tarpinės sumos",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0.00 Lt"}}]
["Tarpinės sumos",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0.00 Lt"}},null,"Santaupos arba investicijos"]
["Gyvūnai",{"$nulls":4},"Pensijos kaupimo sąskaita",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0.00 Lt"}}]
["Maistas",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0.00 Lt"}},null,"Investicijų sąskaita",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0.00 Lt"}}]
["Medicina",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0.00 Lt"}},null,"Kolegija",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0.00 Lt"}}]
["Arklių priežiūra",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0.00 Lt"}},null,"Kita",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0.00 Lt"}}]
["Žaislai",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0.00 Lt"}},null,"Tarpinės sumos",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0.00 Lt"}}]
["Kita",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0.00 Lt"}},null,"Dovanos ir aukojimai"]
["Tarpinės sumos",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0.00 Lt"}},null,"1 Labdara",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0.00 Lt"}}]
["Asmeninė higiena",{"$nulls":4},"2 Labdara",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0.00 Lt"}}]
["Medicina",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0.00 Lt"}},null,"3 Labdara",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0.00 Lt"}}]
["Plaukai/nagai",null,null,{"v":0,"d":"0.00 Lt"},null,"Tarpinės sumos",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0.00 Lt"}}]
["Drabužiai",null,null,{"v":0,"d":"0.00 Lt"},null,"Teisėtas"]
["Sausas valymas",null,null,{"v":0,"d":"0.00 Lt"},null,"Advokatas",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0.00 Lt"}}]
["Sveikatos klubas",null,null,{"v":0,"d":"0.00 Lt"},null,"Alimentai",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0.00 Lt"}}]
["Nario mokesčiai arba įmokos",null,null,{"v":0,"d":"0.00 Lt"},null,"Mokėjimai už turto sulaikymą arba pagal nuosprendį",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0.00 Lt"}}]
["Kita",null,null,{"v":0,"d":"0.00 Lt"},null,"Kita",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0.00 Lt"}}]
["Tarpinės sumos",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0.00 Lt"}},null,"Tarpinės sumos",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0.00 Lt"}}]