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

{"sheet":"Asmeninis mėnesio biudžetas","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Asmeninis mėnesio biudžetas"]
[]
[]
[]
[null,"Planuotos mėnesio pajamos","1 Pajamos",null,{"v":4300,"d":"4,300Lt"},null,"Planuojamas balansas   (iš planuojamų pajamų išminusuoti išlaidas)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405Lt"}}]
[null,null,"Papildomos pajamos",null,{"v":300,"d":"300Lt"}]
[null,null,"Iš viso: mėnesio pajamos",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600Lt"}},null,"Faktinis balansas   (iš faktinių pajamų išminusuoti išlaidas)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064Lt"}}]
[]
[null,"Faktinės mėnesio pajamos","1 Pajamos",null,{"v":4000,"d":"4,000Lt"},null,"Skirtumas   (Iš faktinių išminusuoti planuotas)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"(341 Lt)"}}]
[null,null,"Papildomos pajamos",null,{"v":300,"d":"300Lt"}]
[null,null,"Iš viso: mėnesio pajamos",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300Lt"}}]
[]
[null,"Aprūpinimas būstu","Planuojama kaina","Faktinė kaina","Skirtumas",null,"Pramogos","Planuojama kaina","Faktinė kaina","Skirtumas"]
[null,"Hipoteka arba nuoma",{"v":1000,"d":"1,000Lt"},{"v":1000,"d":"1,000Lt"},{"$f":"C15-D15","v":{"v":0,"d":"0Lt"}},null,"Vaizdo įrašai / DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0Lt"}}]
[null,"Telefonas",{"v":54,"d":"54Lt"},{"v":100,"d":"100Lt"},{"v":-46,"d":"(46 Lt)"},null,"CD diskai",null,null,{"v":0,"d":"0Lt"}]
[null,"Elektra",{"v":44,"d":"44Lt"},{"v":56,"d":"56Lt"},{"v":-12,"d":"(12 Lt)"},null,"Filmai",null,null,{"v":0,"d":"0Lt"}]
[null,"Dujos",{"v":22,"d":"22Lt"},{"v":28,"d":"28Lt"},{"v":-6,"d":"(6 Lt)"},null,"Koncertai",null,null,{"v":0,"d":"0Lt"}]
[null,"Vanduo ir kanalizacija",{"v":8,"d":"8Lt"},{"v":8,"d":"8Lt"},{"v":0,"d":"0Lt"},null,"Sportiniai renginiai",null,null,{"v":0,"d":"0Lt"}]
[null,"Kabelinė",{"v":34,"d":"34Lt"},{"v":34,"d":"34Lt"},{"v":0,"d":"0Lt"},null,"Teatras",null,null,{"v":0,"d":"0Lt"}]
[null,"Šiukšlių išvėžimas",{"v":10,"d":"10Lt"},{"v":10,"d":"10Lt"},{"v":0,"d":"0Lt"},null,"Kita",null,null,{"v":0,"d":"0Lt"}]
[null,"Priežiūra arba remontas",{"v":23,"d":"23Lt"},{"v":0,"d":"0Lt"},{"v":23,"d":"23Lt"},null,"Kita",null,null,{"v":0,"d":"0Lt"}]
[null,"Reikmenys",{"v":0,"d":"0Lt"},{"v":0,"d":"0Lt"},{"v":0,"d":"0Lt"},null,"Kita",null,null,{"v":0,"d":"0Lt"}]
[null,"Kita",{"v":0,"d":"0Lt"},{"v":0,"d":"0Lt"},{"v":0,"d":"0Lt"},null,"Tarpinės sumos",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0Lt"}},{"v":0,"d":"0Lt"}]
[null,"Tarpinės sumos",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195Lt"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236Lt"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"(41 Lt)"}}]
[{"$nulls":6},"Paskolos","Planuojama vertė","Faktinė vertė","Skirtumas"]
[null,"TRANSPORTAS","Planuojama kaina","Faktinė kaina","Skirtumas",null,"Asmeninės",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0Lt"}}]
[null,"Transporto priemonių išlaidos",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0Lt"}},null,"Studentai",null,null,{"v":0,"d":"0Lt"}]
[null,"Mokestis už važiavimą autobusu / taksi",null,null,{"v":0,"d":"0Lt"},null,"Kreditinė kortelė",null,null,{"v":0,"d":"0Lt"}]
[null,"Draudimas",null,null,{"v":0,"d":"0Lt"},null,"Kreditinė kortelė",null,null,{"v":0,"d":"0Lt"}]
[null,"Leidimai",null,null,{"v":0,"d":"0Lt"},null,"Kreditinė kortelė",null,null,{"v":0,"d":"0Lt"}]
[null,"Kuras",null,null,{"v":0,"d":"0Lt"},null,"Kita",null,null,{"v":0,"d":"0Lt"}]
[null,"Priežiūra",null,null,{"v":0,"d":"0Lt"},null,"Tarpinės sumos",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0Lt"}}]
[null,"Kita",null,null,{"v":0,"d":"0Lt"}]
[null,"Tarpinės sumos",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0Lt"}},null,"Mokesčiai","Planuojami mokesčiai","Faktiniai mokesčiai","Skirtumas"]
[{"$nulls":6},"Federaliniai",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0Lt"}}]
[null,"Draudimas","Planuojama vertė","Faktinė vertė","Skirtumas",null,"Valstybė",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0Lt"}}]
[null,"Namas",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0Lt"}},null,"Vietinis",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0Lt"}}]
[null,"Sveikata",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0Lt"}},null,"Kita",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0Lt"}}]
[null,"Gyvenimas",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0Lt"}},null,"Tarpinės sumos",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0Lt"}}]
[null,"Kita",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0Lt"}}]
[null,"Tarpinės sumos",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0Lt"}},null,"Santaupos arba investicijos","Planuojama vertė","Faktinė vertė","Skirtumas"]
[{"$nulls":6},"Pensijos kaupimo sąskaita",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0Lt"}}]
[null,"Maistas","Planuojama kaina","Faktinė kaina","Skirtumas",null,"Investicijų sąskaita",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0Lt"}}]
[null,"Bakalėjos ir gastronomijos prekės",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0Lt"}},null,"Kita",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0Lt"}}]
[null,"Pietūs kavinėse",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0Lt"}},null,"Tarpinės sumos",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0Lt"}}]
[null,"Kita",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0Lt"}}]
[null,"Tarpinės sumos",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0Lt"}},null,"Dovanos ir aukojimai","Planuojama vertė","Faktinė vertė","Skirtumas"]
[{"$nulls":6},"1 Labdara",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0Lt"}}]
[null,"Gyvūnai","Planuojama kaina","Faktinė kaina","Skirtumas",null,"2 Labdara",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0Lt"}}]
[null,"Maistas",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0Lt"}},null,"3 Labdara",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0Lt"}}]
[null,"Medicina",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0Lt"}},null,"Tarpinės sumos",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0Lt"}}]
[null,"Arklių priežiūra",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0Lt"}}]
[null,"Žaislai",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0Lt"}},null,"Teisinė informacija","Planuojama vertė","Faktinė vertė","Skirtumas"]
[null,"Kita",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0Lt"}},null,"Advokatai",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0Lt"}}]
[null,"Tarpinės sumos",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0Lt"}},null,"Alimentai",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0Lt"}}]
[{"$nulls":6},"Išmokos už turto sulaikymą arba pagal teismo nuosprendį",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0Lt"}}]
[null,"Asmeninė higiena","Planuojama kaina","Faktinė kaina","Skirtumas",null,"Kita",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0Lt"}}]
[null,"Medicina",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0Lt"}},null,"Tarpinės sumos",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0Lt"}}]
[null,"Plaukai / nagai",null,null,{"v":0,"d":"0Lt"}]
[null,"Apranga",null,null,{"v":0,"d":"0Lt"},null,"IŠ VISO: NUMATYTA SUMA",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195Lt"}}]
[null,"Sausas valymas",null,null,{"v":0,"d":"0Lt"}]
[null,"Sveikatos klubas",null,null,{"v":0,"d":"0Lt"},null,"IŠ VISO: FAKTINĖ SUMA",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236Lt"}}]
[null,"Nario mokesčiai ir rinkliavos",null,null,{"v":0,"d":"0Lt"}]
[null,"Kita",null,null,{"v":0,"d":"0Lt"},null,"IŠ VISO: SKIRTUMAS",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"(41 Lt)"}}]
[null,"Tarpinės sumos",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0Lt"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0Lt"}}]