{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Šeimos biudžetas"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Šeimos biudžetas","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"SMITŲ ŠEIMOS BIUDŽETAS"]
[null,"METAI:",2013]
[]
[null,"GALIMI GRYNIEJI PINIGAI","SAU","VAS","KOV","BAL","GEG","BIR","LIE","RGP","RGS","SPL","LAP","GRD","BENDROJI SUMA NUO METŲ PRADŽIOS","TENDENCIJA"]
[null,"Kiekvieno mėnesio grynieji pinigai",{"$f":"tblPajamos[[#Totals],[SAU]]-tblIšlaidos[[#Totals],[SAU]]","v":{"v":1220,"d":"1,220.00 Lt"}},{"$f":"tblPajamos[[#Totals],[VAS]]-tblIšlaidos[[#Totals],[VAS]]","v":{"v":1587,"d":"1,587.00 Lt"}},{"$f":"tblPajamos[[#Totals],[KOV]]-tblIšlaidos[[#Totals],[KOV]]","v":{"v":1174,"d":"1,174.00 Lt"}},{"$f":"tblPajamos[[#Totals],[BAL]]-tblIšlaidos[[#Totals],[BAL]]","v":{"v":1445,"d":"1,445.00 Lt"}},{"$f":"tblPajamos[[#Totals],[GEG]]-tblIšlaidos[[#Totals],[GEG]]","v":{"v":1391,"d":"1,391.00 Lt"}},{"$f":"tblPajamos[[#Totals],[BIR]]-tblIšlaidos[[#Totals],[BIR]]","v":{"v":1434,"d":"1,434.00 Lt"}},{"$f":"tblPajamos[[#Totals],[LIE]]-tblIšlaidos[[#Totals],[LIE]]","v":{"v":1085,"d":"1,085.00 Lt"}},{"$f":"tblPajamos[[#Totals],[RGP]]-tblIšlaidos[[#Totals],[RGP]]","v":{"v":1181,"d":"1,181.00 Lt"}},{"$f":"tblPajamos[[#Totals],[RGS]]-tblIšlaidos[[#Totals],[RGS]]","v":{"v":1445,"d":"1,445.00 Lt"}},{"$f":"tblPajamos[[#Totals],[SPL]]-tblIšlaidos[[#Totals],[SPL]]","v":{"v":1466,"d":"1,466.00 Lt"}},{"$f":"tblPajamos[[#Totals],[LAP]]-tblIšlaidos[[#Totals],[LAP]]","v":{"v":0,"d":"0.00 Lt"}},{"$f":"tblPajamos[[#Totals],[GRD]]-tblIšlaidos[[#Totals],[GRD]]","v":{"v":0,"d":"0.00 Lt"}},{"$f":"tblPajamos[[#Totals],[BENDROJI SUMA NUO METŲ PRADŽIOS]]-tblIšlaidos[[#Totals],[BENDROJI SUMA NUO METŲ PRADŽIOS]]","v":{"v":13428,"d":"13,428.00 Lt"}}]
[]
[null,"PAJAMŲ TIPAS","SAU","VAS","KOV","BAL","GEG","BIR","LIE","RGP","RGS","SPL","LAP","GRD","BENDROJI SUMA NUO METŲ PRADŽIOS","TENDENCIJA"]
[null,"1 pajamos",{"v":4000,"d":"4,000.00 Lt"},{"v":4410,"d":"4,410.00 Lt"},{"v":4019,"d":"4,019.00 Lt"},{"v":4263,"d":"4,263.00 Lt"},{"v":4123,"d":"4,123.00 Lt"},{"v":4308,"d":"4,308.00 Lt"},{"v":4162,"d":"4,162.00 Lt"},{"v":4165,"d":"4,165.00 Lt"},{"v":4248,"d":"4,248.00 Lt"},{"v":4324,"d":"4,324.00 Lt"},null,null,{"$f":"SUM(tblPajamos[[#This Row],[SAU]:[GRD]])","v":{"v":42022,"d":"42,022.00 Lt"}}]
[null,"2 pajamos",{"v":275,"d":"275.00 Lt"},{"v":296,"d":"296.00 Lt"},{"v":251,"d":"251.00 Lt"},{"v":269,"d":"269.00 Lt"},{"v":252,"d":"252.00 Lt"},{"v":252,"d":"252.00 Lt"},{"v":262,"d":"262.00 Lt"},{"v":258,"d":"258.00 Lt"},{"v":296,"d":"296.00 Lt"},{"v":270,"d":"270.00 Lt"},null,null,{"$f":"SUM(tblPajamos[[#This Row],[SAU]:[GRD]])","v":{"v":2681,"d":"2,681.00 Lt"}}]
[null,"Kitos pajamos",{"v":500,"d":"500.00 Lt"},{"v":507,"d":"507.00 Lt"},{"v":551,"d":"551.00 Lt"},{"v":556,"d":"556.00 Lt"},{"v":588,"d":"588.00 Lt"},{"v":534,"d":"534.00 Lt"},{"v":533,"d":"533.00 Lt"},{"v":585,"d":"585.00 Lt"},{"v":560,"d":"560.00 Lt"},{"v":520,"d":"520.00 Lt"},null,null,{"$f":"SUM(tblPajamos[[#This Row],[SAU]:[GRD]])","v":{"v":5434,"d":"5,434.00 Lt"}}]
[null,"BENDROJI PAJAMŲ SUMA",{"$f":"SUBTOTAL(109,tblPajamos[SAU])","v":{"v":4775,"d":"4,775.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[VAS])","v":{"v":5213,"d":"5,213.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[KOV])","v":{"v":4821,"d":"4,821.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[BAL])","v":{"v":5088,"d":"5,088.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[GEG])","v":{"v":4963,"d":"4,963.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[BIR])","v":{"v":5094,"d":"5,094.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[LIE])","v":{"v":4957,"d":"4,957.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[RGP])","v":{"v":5008,"d":"5,008.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[RGS])","v":{"v":5104,"d":"5,104.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[SPL])","v":{"v":5114,"d":"5,114.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[LAP])","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[GRD])","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUBTOTAL(109,tblPajamos[BENDROJI SUMA NUO METŲ PRADŽIOS])","v":{"v":50137,"d":"50,137.00 Lt"}}]
[]
[null,"IŠLAIDOS","SAU","VAS","KOV","BAL","GEG","BIR","LIE","RGP","RGS","SPL","LAP","GRD","BENDROJI SUMA NUO METŲ PRADŽIOS","TENDENCIJA"]
[null,"Būstas",{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},{"v":1500,"d":"1,500.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":15000,"d":"15,000.00 Lt"}}]
[null,"Maisto prekės",{"v":250,"d":"250.00 Lt"},{"v":331,"d":"331.00 Lt"},{"v":299,"d":"299.00 Lt"},{"v":333,"d":"333.00 Lt"},{"v":324,"d":"324.00 Lt"},{"v":313,"d":"313.00 Lt"},{"v":338,"d":"338.00 Lt"},{"v":225,"d":"225.00 Lt"},{"v":258,"d":"258.00 Lt"},{"v":322,"d":"322.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":2993,"d":"2,993.00 Lt"}}]
[null,"Mokestis už mašiną",{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},{"v":345,"d":"345.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":3450,"d":"3,450.00 Lt"}}]
[null,"Draudimas",{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},{"v":120,"d":"120.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":1200,"d":"1,200.00 Lt"}}]
[null,"Namų telefonas",{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":50,"d":"50.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":500,"d":"500.00 Lt"}}]
[null,"Mobilusis telefonas",{"v":72,"d":"72.00 Lt"},{"v":70,"d":"70.00 Lt"},{"v":80,"d":"80.00 Lt"},{"v":70,"d":"70.00 Lt"},{"v":75,"d":"75.00 Lt"},{"v":80,"d":"80.00 Lt"},{"v":90,"d":"90.00 Lt"},{"v":73,"d":"73.00 Lt"},{"v":75,"d":"75.00 Lt"},{"v":70,"d":"70.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":755,"d":"755.00 Lt"}}]
[null,"Kabelinė televizija",{"v":60,"d":"60.00 Lt"},{"v":63,"d":"63.00 Lt"},{"v":65,"d":"65.00 Lt"},{"v":60,"d":"60.00 Lt"},{"v":65,"d":"65.00 Lt"},{"v":60,"d":"60.00 Lt"},{"v":63,"d":"63.00 Lt"},{"v":60,"d":"60.00 Lt"},{"v":63,"d":"63.00 Lt"},{"v":60,"d":"60.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":619,"d":"619.00 Lt"}}]
[null,"Internetas",{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":45,"d":"45.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":450,"d":"450.00 Lt"}}]
[null,"Elektros energija",{"v":155,"d":"155.00 Lt"},{"v":155,"d":"155.00 Lt"},{"v":158,"d":"158.00 Lt"},{"v":160,"d":"160.00 Lt"},{"v":165,"d":"165.00 Lt"},{"v":200,"d":"200.00 Lt"},{"v":340,"d":"340.00 Lt"},{"v":350,"d":"350.00 Lt"},{"v":240,"d":"240.00 Lt"},{"v":180,"d":"180.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":2103,"d":"2,103.00 Lt"}}]
[null,"Vanduo",{"v":35,"d":"35.00 Lt"},{"v":35,"d":"35.00 Lt"},{"v":37,"d":"37.00 Lt"},{"v":39,"d":"39.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":42,"d":"42.00 Lt"},{"v":42,"d":"42.00 Lt"},{"v":36,"d":"36.00 Lt"},{"v":38,"d":"38.00 Lt"},{"v":40,"d":"40.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":389,"d":"389.00 Lt"}}]
[null,"Dujos",{"v":50,"d":"50.00 Lt"},{"v":45,"d":"45.00 Lt"},{"v":40,"d":"40.00 Lt"},{"v":40,"d":"40.00 Lt"},{"v":42,"d":"42.00 Lt"},{"v":50,"d":"50.00 Lt"},{"v":55,"d":"55.00 Lt"},{"v":40,"d":"40.00 Lt"},{"v":43,"d":"43.00 Lt"},{"v":30,"d":"30.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":435,"d":"435.00 Lt"}}]
[null,"Pramogos",{"v":123,"d":"123.00 Lt"},{"v":92,"d":"92.00 Lt"},{"v":58,"d":"58.00 Lt"},{"v":131,"d":"131.00 Lt"},{"v":46,"d":"46.00 Lt"},{"v":105,"d":"105.00 Lt"},{"v":84,"d":"84.00 Lt"},{"v":108,"d":"108.00 Lt"},{"v":132,"d":"132.00 Lt"},{"v":136,"d":"136.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":1015,"d":"1,015.00 Lt"}}]
[null,"Mokestis už mokslą",{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},{"v":550,"d":"550.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":5500,"d":"5,500.00 Lt"}}]
[null,"Santaupos",{"v":200,"d":"200.00 Lt"},{"v":225,"d":"225.00 Lt"},{"v":300,"d":"300.00 Lt"},{"v":200,"d":"200.00 Lt"},{"v":200,"d":"200.00 Lt"},{"v":200,"d":"200.00 Lt"},{"v":250,"d":"250.00 Lt"},{"v":325,"d":"325.00 Lt"},{"v":200,"d":"200.00 Lt"},{"v":200,"d":"200.00 Lt"},null,null,{"$f":"SUM(tblIšlaidos[[#This Row],[SAU]:[GRD]])","v":{"v":2300,"d":"2,300.00 Lt"}}]
[null,"BENDROJI IŠLAIDŲ SUMA",{"$f":"SUBTOTAL(109,tblIšlaidos[SAU])","v":{"v":3555,"d":"3,555.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[VAS])","v":{"v":3626,"d":"3,626.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[KOV])","v":{"v":3647,"d":"3,647.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[BAL])","v":{"v":3643,"d":"3,643.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[GEG])","v":{"v":3572,"d":"3,572.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[BIR])","v":{"v":3660,"d":"3,660.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[LIE])","v":{"v":3872,"d":"3,872.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[RGP])","v":{"v":3827,"d":"3,827.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[RGS])","v":{"v":3659,"d":"3,659.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[SPL])","v":{"v":3648,"d":"3,648.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[LAP])","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[GRD])","v":{"v":0,"d":"0.00 Lt"}},{"$f":"SUBTOTAL(109,tblIšlaidos[BENDROJI SUMA NUO METŲ PRADŽIOS])","v":{"v":36709,"d":"36,709.00 Lt"}}]