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

{"sheet":"Asmeninis biudžetas","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]]}
["Asmeninis biudžetas"]
[]
[null,"Sau","Vas","Kov","Bal","Geg","Birž","Liep","Rgp","Rgs","Spl","Lap","Grd","Metai"]
["Visos išlaidos",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 Lt"}},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 Lt"}}]
["Grynųjų pinigų trūkumas / perteklius",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 Lt"}},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"v":0,"d":"0 Lt"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 Lt"}}]
["Pajamos"]
["Atlyginimai",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Palūkanos / dividendai",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Įvairūs",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table1[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table1[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Išlaidos"]
["Pagrindinis puslapis"]
["Įkaitimas / nuoma",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Komunaliniai mokesčiai",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Namų telefonas",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Mobilaus ryšio telefonas",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Namų remontas",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Namų atnaujinimas",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Namų apsauga",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Sodo reikmenys",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table2[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table2[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Kasdienis gyvenimas"]
["Bakalėjos ir gastronomijos prekės ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Vaiko priežiūra",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Sausas valymas",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Pietūs kavinėse",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Namų tvarkymo paslaugos",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Šunų vedžiotojas",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table3[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table3[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Transportas"]
["Dujos / benzinas",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Draudimas",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Remontas",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Automobilių plovimo / remonto paslaugos",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Parkavimas",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Viešasis transportas",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table4[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table4[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Pramogos"]
["Kabelinė televizija",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Vaizdajuosčių / DVD nuoma",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Filmai / spektakliai",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Koncertai / klubai",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table5[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table5[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Sveikata"]
["Sveikatos klubų rinkliava",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Draudimas",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Receptai",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Be recepto parduodami vaistai",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Bendri mokėjimai / grynaisiais pinigais",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Veterinarai / naminių gyvūnėlių vaistai",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Gyvybės draudimas",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table6[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table6[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Atostogos"]
["Mokestis už kelionę lėktuvu",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Patalpos",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Maistas",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Suvenyrai",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Naminių gyvūnų apgyvendinimas",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Automobilių nuoma",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table7[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table7[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Poilsis"]
["Sporto klubo mokesčiai",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Sporto įranga",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Komandos rinkliavos",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Žaislai / vaikų įranga",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table8[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table8[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Rinkliava / abonentinis mokestis"]
["Žurnalai",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Laikraščiai",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Interneto ryšys",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Viešas radijas",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Vieša televizija",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Religinės organizacijos",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Labdara",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table9[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table9[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Asmeniniai reikmenys"]
["Apranga",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Dovanos",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Salonas / kirpykla",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Knygos",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Muzika (kompaktiniai diskai ir kt.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table10[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table10[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Finansiniai įsipareigojimai"]
["Ilgalaikės santaupos",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Pensija (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Mokėjimai kreditine kortele",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Pajamų mokestis (papildomas)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Kitokie įsipareigojimai",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table11[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table11[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]
["Įvairūs mokesčiai"]
["Kita",{"$nulls":12},{"$f":"SUM(Table12[[#This Row],[2 stulpelis]:[13 stulpelis]])","v":{"v":0,"d":"0 Lt"}}]
["Iš viso",{"$f":"SUBTOTAL(109,Table12[2 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[3 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[4 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[5 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[6 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[7 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[8 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[9 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[10 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[11 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[12 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[13 stulpelis])","v":{"v":0,"d":"0 Lt"}},{"$f":"SUBTOTAL(109,Table12[14 stulpelis])","v":{"v":0,"d":"0 Lt"}}]