{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Išlaidos","Pajamos","Pelno ir nuostolių suvestinė"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Išlaidos","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"[Renginio pavadinimas] renginio biudžetas ",{"$nulls":5},"IŠLAIDOS"]
[]
[null,"BENDROSIOS IŠLAIDOS",{"$nulls":4},"Numatomos","Faktinės"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 EUR"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Vieta","Numatomos","Faktinės",null,"Užkandžiai","Numatomos","Faktinės"]
[null,"Patalpų ir erdvių mokesčiai",{"v":500,"d":"500.00 EUR"},null,null,"Maistas"]
[null,"Vietos darbuotojai",{"$nulls":3},"Gėrimai",{"v":20,"d":"20.00 EUR"}]
[null,"Įranga",{"$nulls":3},"Patalynė",null,{"v":20,"d":"20.00 EUR"}]
[null,"Stalai ir kėdės",{"$nulls":3},"Darbuotojai ir arbatpinigiai"]
[null,"Suma",{"$f":"SUBTOTAL(109,_1_lentelė[Numatomos])","v":{"v":500,"d":"500.00 EUR"}},{"$f":"SUBTOTAL(109,_1_lentelė[Faktinės])","v":{"v":0,"d":"0.00 EUR"}},null,"Suma",{"$f":"SUBTOTAL(109,_3_lentelė[Numatomos])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,_3_lentelė[Faktinės])","v":{"v":20,"d":"20.00 EUR"}}]
[]
[null,"Dekoracijos","Numatomos","Faktinės",null,"Programa","Numatomos","Faktinės"]
[null,"Gėlės",{"v":200,"d":"200.00 EUR"},{"v":300,"d":"300.00 EUR"},null,"Atlikėjai"]
[null,"Žvakės",{"$nulls":3},"Pranešėjai",{"v":30,"d":"30.00 EUR"}]
[null,"Apšvietimas",{"$nulls":3},"Transportas"]
[null,"Balionai",{"$nulls":3},"Viešbučiai"]
[null,"Popierius",{"$nulls":3},"Kita"]
[null,"Suma",{"$f":"SUBTOTAL(109,_4_lentelė[Numatomos])","v":{"v":200,"d":"200.00 EUR"}},{"$f":"SUBTOTAL(109,_4_lentelė[Faktinės])","v":{"v":300,"d":"300.00 EUR"}},null,"Suma",{"$f":"SUBTOTAL(109,_5_lentelė[Numatomos])","v":{"v":30,"d":"30.00 EUR"}},{"$f":"SUBTOTAL(109,_5_lentelė[Faktinės])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Reklama","Numatomos","Faktinės",null,"Prizai","Numatomos","Faktinės"]
[null,"Grafikos darbas",{"$nulls":3},"Juostelės/lentos/prizai"]
[null,"Kopijavimas/spausdinimas",{"v":20,"d":"20.00 EUR"},null,null,"Dovanos",{"v":100,"d":"100.00 EUR"}]
[null,"Pašto išlaidos",{"$nulls":3},"Suma",{"$f":"SUBTOTAL(109,_7_lentelė[Numatomos])","v":{"v":100,"d":"100.00 EUR"}},{"$f":"SUBTOTAL(109,_7_lentelė[Faktinės])","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Suma",{"$f":"SUBTOTAL(109,_6_lentelė[Numatomos])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,_6_lentelė[Faktinės])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Įvairūs","Numatomos","Faktinės"]
[null,"Telefonas",null,{"v":13,"d":"13.00 EUR"}]
[null,"Transportas",{"v":12,"d":"12.00 EUR"}]
[null,"Kanceliariniai reikmenys"]
[null,"Fakso paslaugos"]
[null,"Suma",{"$f":"SUBTOTAL(109,_8_lentelė[Numatomos])","v":{"v":12,"d":"12.00 EUR"}},{"$f":"SUBTOTAL(109,_8_lentelė[Faktinės])","v":{"v":13,"d":"13.00 EUR"}}]

{"sheet":"Pajamos","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"[Renginio pavadinimas] renginio biudžetas ",{"$nulls":4},"PAJAMOS"]
[]
[null,"BENDROSIOS PAJAMOS",{"$nulls":3},"Numatomos","Faktinės"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"PRIĖMIMAS"]
[null,"Numatomos išl.","Faktinis sk.","Įvesti","Kaina","Numatomos pajamos","Faktinės pajamos"]
[null,300,278,"Suaugusieji @",{"v":5,"d":"5.00 EUR"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 EUR"}}]
[null,197,195,"Vaikai @",{"v":2,"d":"2.00 EUR"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 EUR"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 EUR"}}]
[null,42,51,"Kiti @",{"v":1,"d":"1.00 EUR"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 EUR"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 EUR"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,_9_lentelė[Numatomos pajamos])","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUBTOTAL(109,_9_lentelė[Faktinės pajamos])","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"SKELBIMŲ PROGRAMOJE"]
[null,"Numatomos išl.","Faktinis sk.","Įvesti","Kaina","Numatomos pajamos","Faktinės pajamos"]
[null,12,null,"Tituliniai lapai @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 EUR"}}]
[null,null,158,"Po pusę puslapio @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 EUR"}}]
[null,4,null,"Po ketvirtį puslapio @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,_10_lentelė[Numatomos pajamos])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,_10_lentelė[Faktinės pajamos])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"DALYVIAI/TIEKĖJAI"]
[null,"Numatomos išl.","Faktinis sk.","Įvesti","Kaina","Numatomos pajamos","Faktinės pajamos"]
[null,23,null,"Didelės kabinos @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 EUR"}}]
[null,354,null,"Vid. kabinos @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 EUR"}}]
[null,56,null,"Mažos kabinos @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,_11_lentelė[Numatomos pajamos])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,_11_lentelė[Faktinės pajamos])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"PARDAVIMO ELEMENTAI"]
[null,"Numatomos išl.","Faktinis sk.","Įvesti","Kaina","Numatomos pajamos","Faktinės pajamos"]
[{"$nulls":3},"Elem. @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 EUR"}}]
[null,123,null,"Elem. @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Elem. @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 EUR"}}]
[null,13,null,"Elem. @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,_12_lentelė[Numatomos pajamos])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,_12_lentelė[Faktinės pajamos])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Pelno ir nuostolių suvestinė","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"[Renginio pavadinimas] renginio biudžetas ",{"$nulls":4},"PELNAS "]
[{"$nulls":6},"Nuostolių suvestinė"]
[]
[]
[null,null,"Numatomos","Faktinės"]
[null,"Bendrosios pajamos",{"$f":"Pajamos!F4","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"Pajamos!G4","v":{"v":1831,"d":"1,831.00 EUR"}}]
[null,"Bendrosios išlaidos",{"$f":"Išlaidos!G4","v":{"v":882,"d":"882.00 EUR"}},{"$f":"Išlaidos!H4","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Bendrasis pelnas (arba nuostoliai)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 EUR"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 EUR"}}]