{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Suvestinė","Išlaidos"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Suvestinė","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Asmeninis biudžetas"]
[null,null,"Sau","Vas","Kov","Bal","Geg","Bir","Lie","Rgp","Rug","Spl","Lap","Grd","Metai"]
[null,"Bendrosios išlaidos",{"$f":"Išlaidos[[#Totals],[Sau]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Vas]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Kov]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Bal]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Geg]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Bir]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Lie]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Rgp]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Rug]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Spl]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Lap]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Išlaidos[[#Totals],[Grd]]","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 EUR"}}]
[null,"Pinigų trūkumas / perteklius",{"$f":"SUM(Pajamos[[#Totals],[Sau]]-C3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Vas]]-D3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Kov]]-E3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Bal]]-F3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Geg]]-G3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Bir]]-H3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Lie]]-I3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Rgp]]-J3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Rug]]-K3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Spl]]-L3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Lap]]-M3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Pajamos[[#Totals],[Grd]]-N3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Pajamos"]
[null,"Kategorija","Sau","Vas","Kov","Bal","Geg","Bir","Lie","Rgp","Rug","Spl","Lap","Grd","Metai"]
[null,"Darbo užmokesčiai",{"$nulls":12},{"$f":"SUM(Pajamos[[#This Row],[Sau]:[Grd]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Palūkanos / dividendai",{"$nulls":12},{"$f":"SUM(Pajamos[[#This Row],[Sau]:[Grd]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Įvairūs",{"$nulls":12},{"$f":"SUM(Pajamos[[#This Row],[Sau]:[Grd]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Suma",{"$f":"SUBTOTAL(109,Pajamos[Sau])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Vas])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Kov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Bal])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Geg])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Bir])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Lie])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Rgp])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Rug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Spl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Lap])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Grd])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Pajamos[Metai])","v":{"v":0,"d":"0 EUR"}}]

{"sheet":"Išlaidos","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Asmeninis biudžetas"]
[null,"Išlaidos"]
[null,"Kategorija","Subkategorija","Sau","Vas","Kov","Bal","Geg","Bir","Lie","Rgp","Rug","Spl","Lap","Grd","Metai"]
[null,"Namai","Būsto paskola / nuoma",{"$nulls":12},{"$f":"SUM(Išlaidos!$D4:$O4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Kasdienis gyvenimas","Maisto prekės ",{"$nulls":12},{"$f":"SUM(Išlaidos!$D5:$O5)","v":{"v":0,"d":"0 EUR"}}]
[null,"Transportas","Dujos / degalai",{"$nulls":12},{"$f":"SUM(Išlaidos!$D6:$O6)","v":{"v":0,"d":"0 EUR"}}]
[null,"Pramogos","Kabelinė televizija",{"$nulls":12},{"$f":"SUM(Išlaidos!$D7:$O7)","v":{"v":0,"d":"0 EUR"}}]
[null,"Sveikata","Sporto klubo mokesčiai",{"$nulls":12},{"$f":"SUM(Išlaidos!$D8:$O8)","v":{"v":0,"d":"0 EUR"}}]
[null,"Atostogos","Lėktuvo bilietai",{"$nulls":12},{"$f":"SUM(Išlaidos!$D9:$O9)","v":{"v":0,"d":"0 EUR"}}]
[null,"Laisvalaikis","Sporto salės mokesčiai",{"$nulls":12},{"$f":"SUM(Išlaidos!$D10:$O10)","v":{"v":0,"d":"0 EUR"}}]
[null,"Mokesčiai / prenumerata","Žurnalai",{"$nulls":12},{"$f":"SUM(Išlaidos!$D11:$O11)","v":{"v":0,"d":"0 EUR"}}]
[null,"Suma",null,{"$f":"SUBTOTAL(109,Išlaidos[Sau])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Vas])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Kov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Bal])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Geg])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Bir])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Lie])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Rgp])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Rug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Spl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Lap])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Grd])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Išlaidos[Metai])","v":{"v":0,"d":"0 EUR"}}]