{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Ataskaitų sritis","Turtas","Įsipareigojimai","skaičiavimai"],"not_rendered":{"charts":4,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Ataskaitų sritis","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"ATASKAITŲ SRITIS",{"$nulls":4},"GRYNOSIOS VERTĖS SUVESTINĖ"," "]
{"$rows_empty":8}
[null,{"$f":"GrynojiVertė","v":{"v":159600,"d":"159,600 Lt"}},null,{"$f":"TurtasIšViso","v":{"v":380800,"d":"380,800 Lt"}},null,null,{"$f":"ĮsipareigojimaiIšViso","v":{"v":221200,"d":"221,200 Lt"}}]
[null,"GRYNOJI VERTĖ",null,"BENDROJI TURTO SUMA",null,null,"BENDROJI ĮSIPAREIGOJIMŲ SUMA"]
[{"$nulls":3},"GRYNIEJI PINIGAI",null,null,"NEAPDRAUSTA"]
[{"$nulls":3},"INVESTICIJOS",null,null,"APDRAUSTA"]
[{"$nulls":3},"IŠPIRKIMAS"]
[{"$nulls":3},"ASMENINIS"]

{"sheet":"Turtas","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[11,1,12,1],[13,1,14,1],[14,2,14,4],[14,6,14,8],[25,2,25,4],[25,6,25,8]]}
[]
[null,"TURTAS",{"$nulls":5},"GRYNOSIOS VERTĖS SUVESTINĖ",null," "]
[]
[null,null," ","GRYNIEJI PINIGAI","VERTĖ",null," ","ASMENINIS","VERTĖ"]
[{"$nulls":3},"TURIMI PINIGAI",{"v":2000,"d":"2,000"},null,null,"PAGRINDINĖ GYVENAMOJI VIETA",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"ATSISKAITOMOSIOS SĄSKAITOS",{"v":2500,"d":"2,500"},null,null,"ANTROJI GYVENAMOJI VIETA"]
[{"$nulls":3},"INDĖLIŲ SĄSKAITOS",{"v":4000,"d":"4,000"},null,null,"KOLEKCIJOS"]
[{"$nulls":3},"PINIGŲ RINKOS SĄSKAITOS",{"v":3300,"d":"3,300"},null,null,"AUTOMOBILIAI",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"PINIGŲ RINKOS FONDŲ SĄSKAITOS",{"v":7000,"d":"7,000"},null,null,"NAMŲ APYVOKOS DAIKTAI",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"DEPOZITŲ SERTIFIKATAI",{"$nulls":3},"KAILIAI IR JUVELYRINIAI DIRBINIAI"]
[{"$nulls":3},"JAV VYRIAUSYBĖS VERTYBINIAI POPIERIAI",{"$nulls":3},"KITAS TURTAS",{"v":1500,"d":"1,500"}]
[null,{"$f":"TurtasIšViso","v":{"v":380800,"d":"$380,800"}},null,"GYVYBĖS DRAUDIMO PINIGINĖ VERTĖ",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.GryniejiPinigai[VERTĖ])","v":{"v":43300,"d":"43,300"}},null,null,"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.Asmeninė[VERTĖ])","v":{"v":276500,"d":"276,500"}}]
[null,"BENDROJI TURTO SUMA"]
[]
[]
[null,null," ","INVESTICIJOS","VERTĖ",null," ","IŠPIRKIMAS","VERTĖ"]
[{"$nulls":3},"AKCIJOS",{"v":15000,"d":"15,000"},null,null,"PENSIJA"]
[{"$nulls":3},"VERTYBINIAI POPIERIAI",{"$nulls":3},"IRA SĄSKAITOS"]
[{"$nulls":3},"SAVITARPIO FONDO INVESTICIJOS",{"$nulls":3},"KEOGH SĄSKAITOS"]
[{"$nulls":3},"PARTNERYSTĖS PALŪKANOS",{"$nulls":3},"401K",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"KITOS INVESTICIJOS",{"$nulls":3},"RGS"]
[{"$nulls":7},"ESOP"]
[{"$nulls":3},"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.Investicijos[VERTĖ])","v":{"v":15000,"d":"15,000"}},null,null,"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.IšėjimasĮPensiją[VERTĖ])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Įsipareigojimai","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"ĮSIPAREIGOJIMAI",{"$nulls":5},"GRYNOSIOS VERTĖS SUVESTINĖ",null," "]
[]
[null,null," ","NEAPDRAUSTA","OWE",null," ","APDRAUSTA","OWE"]
[{"$nulls":3},"KREDITO KORTELĖS",{"v":1200,"d":"1,200"},null,null,"Automobilių paskolos",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"KREDITAVIMO SĄSKAITOS",{"v":3000,"d":"3,000"},null,null,"Rek. transporto priemonių paskolos"]
[{"$nulls":3},"STUDIJŲ PASKOLOS",{"v":17500,"d":"17,500"},null,null,"Įrenginių paskolos"]
[{"$nulls":3},"ALIMENTAI",{"$nulls":3},"Būsto hipotekos",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"VAIKO IŠLAIKYMAS",{"$nulls":3},"Paskolos įkeičiant namų turtą",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"MOKESČIŲ ĮSIPAREIGOJIMAI",{"v":8000,"d":"8,000"},null,null,"Kitos paskolos"]
[{"$nulls":3},"KITA",{"v":6000,"d":"6,000"},null,null,"Mokesčių įsipareigojimai",{"v":4000,"d":"4,000"}]
[null,{"$f":"ĮsipareigojimaiIšViso","v":{"v":221200,"d":"221,200 Lt"}},{"$nulls":5},"Kita",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.Nesaugus[OWE])","v":{"v":35700,"d":"35,700"}},null,null,"TARPINĖ SUMA",{"$f":"SUBTOTAL(109,lent.Saugus[OWE])","v":{"v":185500,"d":"185,500"}}]
[null,"BENDROJI TURTO SUMA"]

{"sheet":"skaičiavimai","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Šis lapas turi likti paslėptas ***"]
{"$rows_empty":8}
[null,{"$f":"lent.GryniejiPinigai[[#Headers],[GRYNIEJI PINIGAI]]","v":"GRYNIEJI PINIGAI"},{"$f":"SUM(lent.GryniejiPinigai[VERTĖ])","v":{"v":43300,"d":"43,300 Lt"}}]
[null,{"$f":"lent.Investicijos[[#Headers],[INVESTICIJOS]]","v":"INVESTICIJOS"},{"$f":"SUM(lent.Investicijos[VERTĖ])","v":{"v":15000,"d":"15,000 Lt"}}]
[null,{"$f":"lent.IšėjimasĮPensiją[[#Headers],[IŠPIRKIMAS]]","v":"IŠPIRKIMAS"},{"$f":"SUM(lent.IšėjimasĮPensiją[VERTĖ])","v":{"v":46000,"d":"46,000 Lt"}}]
[null,{"$f":"lent.Asmeninė[[#Headers],[ASMENINIS]]","v":"ASMENINIS"},{"$f":"SUM(lent.Asmeninė[VERTĖ])","v":{"v":276500,"d":"276,500 Lt"}}]
[null,"Bendroji turto suma",{"$f":"SUM(lent.Asmeninė[VERTĖ],lent.GryniejiPinigai[VERTĖ],lent.Investicijos[VERTĖ],lent.IšėjimasĮPensiją[VERTĖ])","v":{"v":380800,"d":"380,800 Lt"}}]
[]
[]
[null,{"$f":"lent.Nesaugus[[#Headers],[NEAPDRAUSTA]]","v":"NEAPDRAUSTA"},{"$f":"SUM(lent.Nesaugus[OWE])","v":{"v":35700,"d":"35,700 Lt"}}]
[null,{"$f":"lent.Saugus[[#Headers],[APDRAUSTA]]","v":"APDRAUSTA"},{"$f":"SUM(lent.Saugus[OWE])","v":{"v":185500,"d":"185,500 Lt"}}]
[null,"Bendroji įsipareigojimų suma",{"$f":"SUM(lent.Nesaugus[OWE],lent.Saugus[OWE])","v":{"v":221200,"d":"221,200 Lt"}}]
[]
[]
[null,"Grynoji vertė",{"$f":"C15-C20","v":{"v":159600,"d":"159,600 Lt"}}]