{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Verslo kelionės biudžetas"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Verslo kelionės biudžetas","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["       Verslo kelionės biudžetas"]
[]
[]
[null,"Biudžetui skirta",{"v":1900,"d":"1,900.00Lt"}]
[{"$nulls":7},"      Iš viso  "]
[null,"Skrydis","Bendra bilietų kaina",{"v":200,"d":"200.00Lt"},null,1,"bilietas (-ai)",{"$f":"(D6*F6)","v":{"v":200,"d":"200.00Lt"}}]
[null,null,"\"",{"v":275,"d":"275.00Lt"},null,1,"bilietas (-ai)",{"$f":"(D7*F7)","v":{"v":275,"d":"275.00Lt"}}]
[null,null,"\"",0,null,0,"bilietas (-ai)",0]
[null,"Viešbutis","Vienos paros kaina",{"v":75,"d":"75.00Lt"},null,3,"naktis (-ys)",{"v":225,"d":"225.00Lt"}]
[null,null,"\"",{"v":82,"d":"82.00Lt"},null,3,"naktis (-ys)",{"v":246,"d":"246.00Lt"}]
[null,null,"\"",0,null,0,"naktis (-ys)",0]
[null,"Maistas","Per dieną",{"v":48,"d":"48.00Lt"},null,6,"diena (-os)",{"v":288,"d":"288.00Lt"}]
[null,"Automobilio nuoma","Per dieną",{"v":52,"d":"52.00Lt"},null,6,"diena (-os)",{"v":312,"d":"312.00Lt"}]
[null,"Dujos","Vieno galono kaina",{"v":1.74,"d":"1.74Lt"},null,14,"galonai",{"v":24.36,"d":"24.36Lt"}]
[null,"Pramogos","Suma ",{"v":130,"d":"130.00Lt"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"130.00Lt"}}]
[null,"Dovanos","Suma ",{"v":85,"d":"85.00Lt"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"85.00Lt"}}]
[null,"Kita","Suma",{"v":55,"d":"55.00Lt"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"55.00Lt"}}]
[{"$nulls":4},"Bendra kelionės kaina",null,null,{"$f":"SUM(H6:H17)","v":{"v":1840.36,"d":"1,840.36Lt"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Biudžete liko\",\"Biudžetas viršytas\")","v":"Biudžete liko"},null,null,{"$f":"(C4-H18)","v":{"v":59.6400000000001,"d":"59.64Lt"}}]