{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Išlaidos","Pajamos","Suvestinė"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Išlaidos","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Renginio biudžetas \n[Įvykio pavadinimas]"]
[{"$nulls":7}," Išlaidos"]
[]
[{"$nulls":7},"Numatomos","Faktinės"]
[null,null,"Bendrosios išlaidos",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 EUR"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 EUR"}}]
[]
[null,null,"Vieta","Numatomos","Faktinės",null,"Užkandžiai","Numatomos","Faktinės"]
[null,null,"Patalpų ir erdvių mokesčiai",{"v":500,"d":"500.00 EUR"},{"v":250,"d":"250.00 EUR"},null,"Maistas"]
[null,null,"Vietos darbuotojai",{"v":400,"d":"400.00 EUR"},{"v":50,"d":"50.00 EUR"},null,"Gėrimai"]
[null,null,"Įranga",{"$nulls":3},"Patalynė"]
[null,null,"Stalai ir kėdės",{"$nulls":3},"Darbuotojai ir arbatpinigiai"]
[null,null,"Suma",{"v":900,"d":"900.00 EUR"},{"v":300,"d":"300.00 EUR"},null,"Suma",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]
[]
[null,null,"Dekoracijos","Numatomos","Faktinės",null,"Programa","Numatomos","Faktinės"]
[null,null,"Gėlės",{"v":200,"d":"200.00 EUR"},{"v":50,"d":"50.00 EUR"},null,"Atlikėjai"]
[null,null,"Žvakės",{"$nulls":3},"Pranešėjai"]
[null,null,"Apšvietimas",{"$nulls":3},"Transportas"]
[null,null,"Balionai",{"$nulls":3},"Viešbučiai"]
[null,null,"Popierius",{"$nulls":3},"Kita"]
[null,null,"Suma",{"v":200,"d":"200.00 EUR"},{"v":50,"d":"50.00 EUR"},null,"Suma",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]
[]
[null,null,"Reklama","Numatomos","Faktinės",null,"Prizai","Numatomos","Faktinis"]
[null,null,"Grafikos darbas",{"v":45,"d":"45.00 EUR"},{"v":45,"d":"45.00 EUR"},null,"Juostelės/lentos/prizai"]
[null,null,"Kopijavimas/spausdinimas",{"$nulls":3},"Dovanos"]
[null,null,"Pašto išlaidos",{"$nulls":3},"Suma",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]
[null,null,"Suma",{"v":45,"d":"45.00 EUR"},{"v":45,"d":"45.00 EUR"}]
[]
[null,null,"Įvairūs","Numatomos","Faktinės"]
[null,null,"Telefonas"]
[null,null,"Transportas"]
[null,null,"Kanceliariniai reikmenys"]
[null,null,"Fakso paslaugos"]
[null,null,"Suma",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]

{"sheet":"Pajamos","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Renginio biudžetas \n[Įvykio pavadinimas]"]
[{"$nulls":5}," Įplaukos"]
[]
[{"$nulls":5},"Numatomos","Faktinės"]
[null,"Pajamų suma",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"ParduotiBilietai"]
[null,"Numatomos","Faktinės",null,null,"Numatomos","Faktinės"]
[null,300,278,"Suaugusieji @",{"v":5,"d":"5.00 EUR"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 EUR"}}]
[null,197,195,"Vaikai @",{"v":2,"d":"2.00 EUR"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 EUR"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 EUR"}}]
[null,42,51,"Kiti @",{"v":1,"d":"1.00 EUR"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 EUR"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"Skelbimų programoje"]
[null,"Numatomos","Faktinės",null,null,"Numatomos","Faktinės"]
[{"$nulls":3},"Tituliniai lapai @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Po pusę puslapio @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Po ketvirtį puslapio @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Dalyviai/tiekėjai"]
[null,"Numatomos","Faktinės",null,null,"Numatomos","Faktinės"]
[{"$nulls":3},"Didelės kabinos @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Vid. kabinos @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Mažos kabinos @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Pardavimo elementai"]
[null,"Numatomos","Faktinis",null,null,"Numatomos","Faktinis"]
[{"$nulls":3},"Elem. @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Elem. @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Elem. @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Elem. @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Suvestinė","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Renginio biudžetas \n[Įvykio pavadinimas]"]
[{"$nulls":5},"Pelno-nuostolio suvestinė"]
[]
[{"$nulls":5},"Numatomos","Faktinės"]
[null,"Bendrosios pajamos",{"$nulls":3},{"$f":"Pajamos!F7","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"Pajamos!G7","v":{"v":1831,"d":"1,831.00 EUR"}}]
[null,"Bendrosios išlaidos",{"$nulls":3},{"$f":"Išlaidos!H7","v":{"v":1145,"d":"1,145.00 EUR"}},{"$f":"Išlaidos!I7","v":{"v":395,"d":"395.00 EUR"}}]
[null,"Bendrasis pelnas (arba nuostoliai)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 EUR"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 EUR"}}]