{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Asmens grynoji vertė","Turtas","Skolos"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Asmens grynoji vertė","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Grynieji pinigai ir pinigų atitikmuo",{"$f":"SUMIF(TBL_Assets[Kategorija],'Asmens grynoji vertė'!Q2,TBL_Assets[Vertė])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Grynieji pinigai ir pinigų atitikmuo"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Iš viso turto",{"$f":"SUM(TBL_Assets[Vertė])","v":1923500}]
[null,null," ASMENS GRYNOJI VERTĖ",{"$nulls":13},"Nuosavybės",{"$f":"SUMIF(TBL_Assets[Kategorija],'Asmens grynoji vertė'!Q3,TBL_Assets[Vertė])+ROW(Q3)/10000","v":1205000.0003},{"$f":"_xlfn.RANK.EQ(R3,$R$2:$R$6,0)","v":1},null,{"$f":"INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),1)","v":"Pensijos santaupos"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Iš viso skolų",{"$f":"SUM(TBL_Debts[Vertė])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 EUR"}},{"$nulls":6},"TURTAS IR SKOLOS",{"$nulls":6},"Investicijos",{"$f":"SUMIF(TBL_Assets[Kategorija],'Asmens grynoji vertė'!Q4,TBL_Assets[Vertė])+ROW(Q4)/10000","v":475000.0004},{"$f":"_xlfn.RANK.EQ(R4,$R$2:$R$6,0)","v":2},null,{"$f":"INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),1)","v":"Gyvybės draudimas"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Pensijos santaupos",{"$f":"SUMIF(TBL_Assets[Kategorija],'Asmens grynoji vertė'!Q5,TBL_Assets[Vertė])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investicijos"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Iš viso turto",{"$f":"SUM(TBL_Assets[Vertė])","v":{"v":1923500,"d":"1,923,500 EUR"}},{"$nulls":10},"Gyvybės draudimas",{"$f":"SUMIF(TBL_Assets[Kategorija],'Asmens grynoji vertė'!Q6,TBL_Assets[Vertė])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Nuosavybės"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Iš viso skolų",{"$f":"SUM(TBL_Debts[Vertė])","v":{"v":652500,"d":"652,500 EUR"}}]
[]
[]
[]
[{"$nulls":3},"TURTO SUVESTINĖ"]
[{"$nulls":10},{"$f":"U6","v":"Nuosavybės"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investicijos"},{"$f":"V5","v":{"v":475000,"d":"475,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Gyvybės draudimas"},{"$f":"V4","v":{"v":103000,"d":"103,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Pensijos santaupos"},{"$f":"V3","v":{"v":98000,"d":"98,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Grynieji pinigai ir pinigų atitikmuo"},{"$f":"V2","v":{"v":42500,"d":"42,500 EUR"}}]

{"sheet":"Turtas","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"TURTAS"]
[]
[null,"Kategorija","Elementas","Vertė"]
[null,"Nuosavybės","Pagrindinis",{"v":560000,"d":"560,000.00 EUR"}]
[null,"Nuosavybės","Kita",{"v":255000,"d":"255,000.00 EUR"}]
[null,"Pensijos santaupos","Pensijos sąskaitos",{"v":98000,"d":"98,000.00 EUR"}]
[null,"Investicijos","Akcijos",{"v":53000,"d":"53,000.00 EUR"}]
[null,"Investicijos","Obligacijos",{"v":25000,"d":"25,000.00 EUR"}]
[null,"Investicijos","Bendros lėšos",{"v":33000,"d":"33,000.00 EUR"}]
[null,"Investicijos","CD",{"v":74000,"d":"74,000.00 EUR"}]
[null,"Investicijos","Tauriųjų metalų lydiniai",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Investicijos","Patikos fondai",{"v":250000,"d":"250,000.00 EUR"}]
[null,"Gyvybės draudimas","Taupomoji sveikatos sąskaita",{"v":18000,"d":"18,000.00 EUR"}]
[null,"Gyvybės draudimas","Nominalioji gyvybės draudimo poliso vertė",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Investicijos","Kita",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Grynieji pinigai ir pinigų atitikmuo","Čekių sąskaitos",{"v":35500,"d":"35,500.00 EUR"}]
[null,"Grynieji pinigai ir pinigų atitikmuo","Taupomosios sąskaitos",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Grynieji pinigai ir pinigų atitikmuo","Kita",{"v":2000,"d":"2,000.00 EUR"}]
[null,"Nuosavybės","Automobiliai",{"v":55000,"d":"55,000.00 EUR"}]
[null,"Nuosavybės","Kitos transporto priemonės",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Nuosavybės","Baldai",{"v":100000,"d":"100,000.00 EUR"}]
[null,"Nuosavybės","Kolekcionuojami dalykai",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Nuosavybės","Papuošalai",{"v":60000,"d":"60,000.00 EUR"}]
[null,"Nuosavybės","Kitos prabangos prekės",{"v":40000,"d":"40,000.00 EUR"}]

{"sheet":"Skolos","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"SKOLOS"]
[]
[null,"Kategorija","Vertė"]
[null,"Būsto paskolos",{"v":400000,"d":"400,000.00 EUR"}]
[null,"Būsto įkeitimo paskolos",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Automobilių paskolos",{"v":30000,"d":"30,000.00 EUR"}]
[null,"Asmeninės paskolos",{"v":12500,"d":"12,500.00 EUR"}]
[null,"Kredito kortelės",{"v":65000,"d":"65,000.00 EUR"}]
[null,"Studijų paskolos",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Paskolos nuo investicijų",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Gyvybės draudimo paskolos",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Kitos paskolos, grąžinamos dalimis",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Kitos skolos",{"v":50000,"d":"50,000.00 EUR"}]