{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Mėnesio pajamos","Mėnesio santaupos","Mėnesio išlaidos","Diagramos duomenys"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Mėnesio pajamos","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"Biudžetas"]
[null,"Išleistų pajamų proc.","Suvestinė"]
[null,"Išleistų pajamų proc. skritulinė diagrama. Langelyje apačioje galima rasti procentinę reikšmę","Mėnesio pajamų suma"]
[null,null,{"$f":"SUM(Pajamos[Kiekis])","v":{"v":3750,"d":"3,750 EUR"}}]
[null,null,"Mėnesio išlaidų suma"]
[null,null,{"$f":"SUM(Išlaidos[[#All],[Kiekis]])","v":{"v":2058,"d":"2,058 EUR"}}]
[null,null,"Mėnesio santaupų suma"]
[null,null,{"$f":"SUM(Santaupos[[#All],[Kiekis]])","v":{"v":550,"d":"550 EUR"}}]
[null,null,"Grynųjų pinigų balansas"]
[null,null,{"$f":"Mėnesio_Pajamų_Suma-Mėnesio_Išlaidų_Suma-Mėnesio_Santaupų_Suma","v":{"v":1142,"d":"1,142 EUR"}}]
[null,{"$f":"MIN(Mėnesio_Išlaidų_Suma/Mėnesio_Pajamų_Suma,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Mėnesio pajamos"]
[null,"Prekė","Kiekis"]
[null,"1 pajamų šaltinis",{"v":2500,"d":"2,500.00 EUR"}]
[null,"2 pajamų šaltinis",{"v":1000,"d":"1,000.00 EUR"}]
[null,"Kita",{"v":250,"d":"250.00 EUR"}]

{"sheet":"Mėnesio santaupos","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BiudžetoPavadinimas","v":"Biudžetas"}]
[null,"Mėnesio santaupos"]
[null,"Data","Kiekis"]
[null,"Data",{"v":200,"d":"200.00 EUR"}]
[null,"Data",{"v":250,"d":"250.00 EUR"}]
[null,"Data",{"v":100,"d":"100.00 EUR"}]

{"sheet":"Mėnesio išlaidos","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"BiudžetoPavadinimas","v":"Biudžetas"}]
[null,"Mėnesio išlaidos"]
[null,"Prekė","Kiekis"]
[null,"Nuoma / užstatas",{"v":800,"d":"800.00 EUR"}]
[null,"Elektra",{"v":120,"d":"120.00 EUR"}]
[null,"Dujos",{"v":50,"d":"50.00 EUR"}]
[null,"Mobilusis telefonas",{"v":45,"d":"45.00 EUR"}]
[null,"Maisto prekės",{"v":500,"d":"500.00 EUR"}]
[null,"Mokestis už automobilį",{"v":273,"d":"273.00 EUR"}]
[null,"Kredito kortelės",{"v":120,"d":"120.00 EUR"}]
[null,"Automobilio draudimas",{"v":50,"d":"50.00 EUR"}]
[null,"Papildomos išlaidos",{"v":100,"d":"100.00 EUR"}]

{"sheet":"Diagramos duomenys","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"DIAGRAMOS DUOMENYS"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Mėnesio_Išlaidų_Suma/Mėnesio_Pajamų_Suma,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Mėnesio_Išlaidų_Suma/Mėnesio_Pajamų_Suma)>1","v":false}]