{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Nuosavo kapitalo skaičiuotuvas"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Nuosavo kapitalo skaičiuotuvas","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]]}
["Nuosavo kapitalo skaičiuotuvas"]
[]
["Apskaičiuotas nuosavas kapitalas:",{"$f":"B32-E32","v":{"v":167180,"d":"167,180.00 Lt"}},null,null,{"$f":"TODAY()","v":"2012-09-06"}]
[]
[]
["Aktyvai",null,null,"Įsipareigojimai"]
[]
[null,"Nustatyta vertė",null,null,"Nustatyta vertė"]
["Asmeniniai daiktai",null,null,"Skolų likučiai"]
["Namai",{"v":240000,"d":"240,000.00 Lt"},null,"Hipotekos kreditas",{"v":200000,"d":"200,000.00 Lt"}]
["Transporto priemonės",{"v":24000,"d":"24,000.00 Lt"},null,"Būsto kreditas",{"v":0,"d":"0.00 Lt"}]
["Brangenybės",{"v":2300,"d":"2,300.00 Lt"},null,"Mašinų kreditai",{"v":14000,"d":"14,000.00 Lt"}]
["Meno kūriniai",{"v":1400,"d":"1,400.00 Lt"},null,"Būsto paskolos",{"v":0,"d":"0.00 Lt"}]
["Baldai",{"v":6500,"d":"6,500.00 Lt"},null,"Mokymosi paskolos",{"v":0,"d":"0.00 Lt"}]
["Elektronika",{"v":3000,"d":"3,000.00 Lt"},null,"Kitos paskolos",{"v":0,"d":"0.00 Lt"}]
["Senovės meno kūriniai",{"v":0,"d":"0.00 Lt"},null,"Kitos neapmokėtos skolos"]
["Kita",{"v":0,"d":"0.00 Lt"},null,"Kreditinės kortelės skola",{"v":9000,"d":"9,000.00 Lt"}]
["Pinigai ir pinigų ekvivalentai",null,null,"Kitos skolos",{"v":0,"d":"0.00 Lt"}]
["Einamoji sąskaita",{"v":1200,"d":"1,200.00 Lt"}]
["Kaupiamoji sąskaita",{"v":780,"d":"780.00 Lt"}]
["Indėlių dokumentai",{"v":0,"d":"0.00 Lt"}]
["Depozitinė pinigų rinkos sąskaita",{"v":0,"d":"0.00 Lt"}]
["Gyvybės draudimas (grynoji vertė)",{"v":0,"d":"0.00 Lt"}]
["Kita",{"v":0,"d":"0.00 Lt"}]
["Investicijos"]
["Pensijos kaupimo sąskaita",{"v":21000,"d":"21,000.00 Lt"}]
["Obligacijos",{"v":0,"d":"0.00 Lt"}]
["Investiciniai fondai",{"v":5000,"d":"5,000.00 Lt"}]
["Akcijų kapitalas",{"v":10000,"d":"10,000.00 Lt"}]
["Kitas nekilnojamasis turtas",{"v":75000,"d":"75,000.00 Lt"}]
["Kita",0]
["Iš viso: aktyvų",{"$f":"SUM(B10:B31)","v":{"v":390180,"d":"390,180.00 Lt"}},null,"Iš viso: įsipareigojimų",{"$f":"SUM(E10:E31)","v":{"v":223000,"d":"223,000.00 Lt"}}]